| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 754 908.00 | 11 094.00 | 743 813.00 | 754 908.00 |
AP Buildings | 277 101.00 | 277 101.00 | | 277 101.00 |
AT Other tangible assets | 117 495.00 | 117 495.00 | | 117 495.00 |
BJ TOTAL (I) | 1 149 504.00 | 405 691.00 | 743 813.00 | 1 149 504.00 |
BX Customers and related accounts | 167 026.00 | | 167 026.00 | 167 026.00 |
BZ Other receivables | 11.00 | | 11.00 | 11.00 |
CF Cash and cash equivalents | 457 566.00 | | 457 566.00 | 457 566.00 |
CJ TOTAL (II) | 624 602.00 | | 624 602.00 | 624 602.00 |
CO Grand total (0 to V) | 1 774 107.00 | 405 691.00 | 1 368 416.00 | 1 774 107.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 126 400.00 | | | 126 400.00 |
DD Legal reserve (1) | 12 640.00 | | | 12 640.00 |
DG Other reserves | 786 301.00 | | | 786 301.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 385 454.00 | | | 385 454.00 |
DL TOTAL (I) | 1 310 794.00 | | | 1 310 794.00 |
DV Miscellaneous Loans and Financial Debts (4) | 45 401.00 | | | 45 401.00 |
DX Trade payables and related accounts | 858.00 | | | 858.00 |
DY Tax and social security liabilities | 11 363.00 | | | 11 363.00 |
EC TOTAL (IV) | 57 622.00 | | | 57 622.00 |
EE Grand total (I to V) | 1 368 416.00 | | | 1 368 416.00 |
EG Accrued income and payables due within one year | 57 622.00 | | | 57 622.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 556 752.00 | | 556 752.00 | 556 752.00 |
FJ Net sales | 556 752.00 | | 556 752.00 | 556 752.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 24 959.00 | |
FQ Other income | | | 8.00 | |
FR Total operating income (I) | | | 581 719.00 | |
FW Other purchases and external expenses | | | 3 083.00 | |
FX Taxes, duties, and similar payments | | | 25 384.00 | |
FY Salaries and Wages | | | 24 000.00 | |
FZ Social Security Contributions | | | 8 384.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 405.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 62 257.00 | |
GG - OPERATING RESULT (I - II) | | | 519 462.00 | |
GR Interest and similar expenses | | | 1 151.00 | |
GU Total financial expenses (VI) | | | 1 151.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 151.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 518 311.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 24 959.00 | | | 24 959.00 |
HK Income tax | 132 857.00 | | | 132 857.00 |
HL TOTAL REVENUE (I + III + V + VII) | 581 719.00 | | | 581 719.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 196 265.00 | | | 196 265.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 385 454.00 | | | 385 454.00 |
