| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 300 000.00 | | 300 000.00 | 300 000.00 |
AP Buildings | 733 184.00 | 407 733.00 | 325 451.00 | 733 184.00 |
AT Other tangible assets | 2 795.00 | 1 586.00 | 1 209.00 | 2 795.00 |
BJ TOTAL (I) | 1 035 979.00 | 409 319.00 | 626 660.00 | 1 035 979.00 |
BZ Other receivables | 13 380.00 | | 13 380.00 | 13 380.00 |
CF Cash and cash equivalents | 347 309.00 | | 347 309.00 | 347 309.00 |
CH Prepaid expenses | 63 750.00 | | 63 750.00 | 63 750.00 |
CJ TOTAL (II) | 424 440.00 | | 424 440.00 | 424 440.00 |
CO Grand total (0 to V) | 1 460 419.00 | 409 319.00 | 1 051 099.00 | 1 460 419.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | 95 067.00 | 58 680.00 | | 95 067.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 66 349.00 | 36 386.00 | | 66 349.00 |
DL TOTAL (I) | 162 416.00 | 96 067.00 | | 162 416.00 |
DU Loans and Debts from Credit Institutions (3) | 462 978.00 | 516 836.00 | | 462 978.00 |
DV Miscellaneous Loans and Financial Debts (4) | 304 464.00 | 304 395.00 | | 304 464.00 |
DX Trade payables and related accounts | 80 377.00 | 75 891.00 | | 80 377.00 |
DY Tax and social security liabilities | 12 740.00 | 2 515.00 | | 12 740.00 |
EB Prepaid income (2) | 28 125.00 | 35 625.00 | | 28 125.00 |
EC TOTAL (IV) | 888 684.00 | 935 262.00 | | 888 684.00 |
EE Grand total (I to V) | 1 051 099.00 | 1 031 328.00 | | 1 051 099.00 |
EG Accrued income and payables due within one year | 481 136.00 | 472 285.00 | | 481 136.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 488 917.00 | | 488 917.00 | 488 917.00 |
FJ Net sales | 488 917.00 | | 488 917.00 | 488 917.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 488 917.00 | |
FW Other purchases and external expenses | | | 276 016.00 | |
FX Taxes, duties, and similar payments | | | 62 776.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 49 302.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 388 097.00 | |
GG - OPERATING RESULT (I - II) | | | 100 821.00 | |
GR Interest and similar expenses | | | 16 514.00 | |
GU Total financial expenses (VI) | | | 16 514.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -16 514.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 84 306.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 17 957.00 | 7 268.00 | | 17 957.00 |
HL TOTAL REVENUE (I + III + V + VII) | 488 917.00 | 450 198.00 | | 488 917.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 422 568.00 | 413 811.00 | | 422 568.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 66 349.00 | 36 386.00 | | 66 349.00 |
HQ References: Real Estate Leasing | 246 577.00 | 244 135.00 | | 246 577.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 1 035 979.00 | | | 1 035 979.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 035 979.00 | |
I4 DECREASES Grand Total | | | 1 035 979.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 035 979.00 | | | 1 035 979.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 360 018.00 | 49 302.00 | | 360 018.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 360 018.00 | 49 302.00 | | 360 018.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 304 464.00 | 304 464.00 | | 304 464.00 |
8B Suppliers and Related Accounts | 80 377.00 | 80 377.00 | | 80 377.00 |
8E Income Taxes | 10 227.00 | 10 227.00 | | 10 227.00 |
8L Deferred income | 28 125.00 | 28 125.00 | | 28 125.00 |
VB VAT | 13 380.00 | 13 380.00 | | 13 380.00 |
VH Loans with a maturity of more than one year at origin | 462 978.00 | 55 430.00 | 238 370.00 | 462 978.00 |
VS Prepaid expenses | 63 750.00 | 63 750.00 | | 63 750.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 77 130.00 | 77 130.00 | | 77 130.00 |
VW VAT | 2 513.00 | 2 513.00 | | 2 513.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 888 684.00 | 481 136.00 | 238 370.00 | 888 684.00 |
