| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 483 946.00 | 76 237.00 | 407 709.00 | 483 946.00 |
BJ TOTAL (I) | 483 946.00 | 76 237.00 | 407 709.00 | 483 946.00 |
BX Customers and related accounts | 1 608.00 | 1 173.00 | 435.00 | 1 608.00 |
CF Cash and cash equivalents | 1 853.00 | | 1 853.00 | 1 853.00 |
CJ TOTAL (II) | 3 462.00 | 1 173.00 | 2 289.00 | 3 462.00 |
CO Grand total (0 to V) | 487 408.00 | 77 410.00 | 409 998.00 | 487 408.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 000.00 | 4 000.00 | | 4 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 9 598.00 | 11 473.00 | | 9 598.00 |
DL TOTAL (I) | 13 598.00 | 15 473.00 | | 13 598.00 |
DU Loans and Debts from Credit Institutions (3) | 191 403.00 | 242 182.00 | | 191 403.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 530.00 | 4 494.00 | | 4 530.00 |
DX Trade payables and related accounts | 284.00 | 1 266.00 | | 284.00 |
DY Tax and social security liabilities | | 600.00 | | |
EA Other liabilities | 200 182.00 | 197 928.00 | | 200 182.00 |
EC TOTAL (IV) | 396 401.00 | 446 472.00 | | 396 401.00 |
EE Grand total (I to V) | 409 998.00 | 461 946.00 | | 409 998.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 52 556.00 | |
FJ Net sales | | | 52 556.00 | |
FQ Other income | | | 1 926.00 | |
FR Total operating income (I) | | | 54 482.00 | |
FW Other purchases and external expenses | | | 7 862.00 | |
FX Taxes, duties, and similar payments | | | 6 534.00 | |
FY Salaries and Wages | | | 600.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 20 949.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 1 173.00 | |
GF Total Operating Expenses (II) | | | 37 119.00 | |
GG - OPERATING RESULT (I - II) | | | 17 362.00 | |
GR Interest and similar expenses | | | 3 914.00 | |
GU Total financial expenses (VI) | | | 3 914.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 914.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 13 447.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 250.00 | 150.00 | | 250.00 |
HC Reversals of provisions and transfers of expenses | 7 641.00 | 1 340.00 | | 7 641.00 |
HD Total exceptional income (VII) | 7 891.00 | 1 490.00 | | 7 891.00 |
HE Exceptional expenses on management operations | 11 741.00 | | | 11 741.00 |
HH Total exceptional expenses (VIII) | 11 741.00 | | | 11 741.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 850.00 | 1 490.00 | | -3 850.00 |
HL TOTAL REVENUE (I + III + V + VII) | 62 373.00 | 56 064.00 | | 62 373.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 52 776.00 | 44 591.00 | | 52 776.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 9 597.00 | 11 473.00 | | 9 597.00 |
