| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 35 896.00 | 35 895.00 | 1.00 | 35 896.00 |
AP Buildings | 695 572.00 | 240 083.00 | 455 489.00 | 695 572.00 |
AV Fixed assets in progress | | | | |
BH Other financial assets | 8 425.00 | | 8 425.00 | 8 425.00 |
BJ TOTAL (I) | 739 892.00 | 275 978.00 | 463 914.00 | 739 892.00 |
BX Customers and related accounts | 14 338.00 | | 14 338.00 | 14 338.00 |
BZ Other receivables | 13 479.00 | | 13 479.00 | 13 479.00 |
CF Cash and cash equivalents | 1 689.00 | | 1 689.00 | 1 689.00 |
CJ TOTAL (II) | 29 506.00 | | 29 506.00 | 29 506.00 |
CO Grand total (0 to V) | 769 398.00 | 275 978.00 | 493 420.00 | 769 398.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | 15 000.00 | | 15 000.00 |
DD Legal reserve (1) | 1 500.00 | 1 500.00 | | 1 500.00 |
DH Retained earnings | 154 088.00 | 405 912.00 | | 154 088.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 58 254.00 | 48 177.00 | | 58 254.00 |
DL TOTAL (I) | 228 842.00 | 470 588.00 | | 228 842.00 |
DU Loans and Debts from Credit Institutions (3) | 222.00 | | | 222.00 |
DV Miscellaneous Loans and Financial Debts (4) | 235 632.00 | 35 632.00 | | 235 632.00 |
DX Trade payables and related accounts | 24 000.00 | 12 000.00 | | 24 000.00 |
DY Tax and social security liabilities | 4 724.00 | 20 853.00 | | 4 724.00 |
EC TOTAL (IV) | 264 578.00 | 68 485.00 | | 264 578.00 |
EE Grand total (I to V) | 493 420.00 | 539 074.00 | | 493 420.00 |
EG Accrued income and payables due within one year | 264 578.00 | 68 485.00 | | 264 578.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 195 539.00 | | 195 539.00 | 195 539.00 |
FJ Net sales | 195 539.00 | | 195 539.00 | 195 539.00 |
FR Total operating income (I) | | | 195 539.00 | |
FW Other purchases and external expenses | | | 71 942.00 | |
FX Taxes, duties, and similar payments | | | 38 990.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 13 912.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 124 845.00 | |
GG - OPERATING RESULT (I - II) | | | 70 695.00 | |
GR Interest and similar expenses | | | 136.00 | |
GU Total financial expenses (VI) | | | 136.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -136.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 70 558.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 28 531.00 | | |
HH Total exceptional expenses (VIII) | | 28 531.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -28 531.00 | | |
HK Income tax | 12 304.00 | 10 964.00 | | 12 304.00 |
HL TOTAL REVENUE (I + III + V + VII) | 195 539.00 | 185 181.00 | | 195 539.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 137 285.00 | 137 004.00 | | 137 285.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 58 254.00 | 48 177.00 | | 58 254.00 |
