| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 50 000.00 | | 50 000.00 | 50 000.00 |
AP Buildings | 450 000.00 | 73 410.00 | 376 590.00 | 450 000.00 |
BH Other financial assets | 2 996.00 | | 2 996.00 | 2 996.00 |
BJ TOTAL (I) | 2 802 996.00 | 73 410.00 | 2 729 586.00 | 2 802 996.00 |
BX Customers and related accounts | 3 922.00 | | 3 922.00 | 3 922.00 |
BZ Other receivables | 2 542.00 | | 2 542.00 | 2 542.00 |
CF Cash and cash equivalents | 311 431.00 | | 311 431.00 | 311 431.00 |
CH Prepaid expenses | 2 395.00 | | 2 395.00 | 2 395.00 |
CJ TOTAL (II) | 320 290.00 | | 320 290.00 | 320 290.00 |
CO Grand total (0 to V) | 3 123 286.00 | 73 410.00 | 3 049 876.00 | 3 123 286.00 |
CU Other investments | 2 300 000.00 | | 2 300 000.00 | 2 300 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 501 000.00 | 2 501 000.00 | | 2 501 000.00 |
DD Legal reserve (1) | 27 565.00 | 21 246.00 | | 27 565.00 |
DG Other reserves | 283 712.00 | 183 656.00 | | 283 712.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 31 278.00 | 126 375.00 | | 31 278.00 |
DL TOTAL (I) | 2 843 555.00 | 2 832 277.00 | | 2 843 555.00 |
DU Loans and Debts from Credit Institutions (3) | 181 131.00 | 252 799.00 | | 181 131.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 000.00 | 10 000.00 | | 10 000.00 |
DX Trade payables and related accounts | 6 763.00 | 6 716.00 | | 6 763.00 |
DY Tax and social security liabilities | 7 481.00 | 7 147.00 | | 7 481.00 |
EB Prepaid income (2) | 944.00 | 938.00 | | 944.00 |
EC TOTAL (IV) | 206 320.00 | 277 601.00 | | 206 320.00 |
EE Grand total (I to V) | 3 049 876.00 | 3 109 878.00 | | 3 049 876.00 |
EG Accrued income and payables due within one year | 87 403.00 | 86 614.00 | | 87 403.00 |
EI Including equity loans | 10 000.00 | | | 10 000.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 79 131.00 | | 79 131.00 | 79 131.00 |
FJ Net sales | 79 131.00 | | 79 131.00 | 79 131.00 |
FQ Other income | | | -1.00 | |
FR Total operating income (I) | | | 79 130.00 | |
FW Other purchases and external expenses | | | 14 849.00 | |
FX Taxes, duties, and similar payments | | | 8 315.00 | |
FZ Social Security Contributions | | | 1 042.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 15 825.00 | |
GE Other Expenses | | | 7.00 | |
GF Total Operating Expenses (II) | | | 40 038.00 | |
GG - OPERATING RESULT (I - II) | | | 39 093.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 2 289.00 | |
GU Total financial expenses (VI) | | | 2 289.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 289.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 36 803.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 5 525.00 | 5 547.00 | | 5 525.00 |
HL TOTAL REVENUE (I + III + V + VII) | 79 130.00 | 177 060.00 | | 79 130.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 47 852.00 | 50 684.00 | | 47 852.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 31 278.00 | 126 375.00 | | 31 278.00 |
