| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 183 000.00 | | 183 000.00 | 183 000.00 |
AP Buildings | 527 480.00 | 459 140.00 | 68 341.00 | 527 480.00 |
BJ TOTAL (I) | 710 480.00 | 459 140.00 | 251 341.00 | 710 480.00 |
BX Customers and related accounts | 126 339.00 | | 126 339.00 | 126 339.00 |
BZ Other receivables | 4 182.00 | | 4 182.00 | 4 182.00 |
CF Cash and cash equivalents | 14 211.00 | | 14 211.00 | 14 211.00 |
CJ TOTAL (II) | 144 732.00 | | 144 732.00 | 144 732.00 |
CO Grand total (0 to V) | 855 212.00 | 459 140.00 | 396 072.00 | 855 212.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DG Other reserves | 313 263.00 | 300 245.00 | | 313 263.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 14 150.00 | 13 018.00 | | 14 150.00 |
DL TOTAL (I) | 335 663.00 | 321 513.00 | | 335 663.00 |
DV Miscellaneous Loans and Financial Debts (4) | 21 414.00 | 21 414.00 | | 21 414.00 |
DW Advances and down payments received on current orders | | 6 567.00 | | |
DX Trade payables and related accounts | 10 668.00 | 8 868.00 | | 10 668.00 |
DY Tax and social security liabilities | 28 328.00 | 20 759.00 | | 28 328.00 |
EC TOTAL (IV) | 60 410.00 | 57 608.00 | | 60 410.00 |
EE Grand total (I to V) | 396 072.00 | 379 120.00 | | 396 072.00 |
EG Accrued income and payables due within one year | 60 410.00 | 51 041.00 | | 60 410.00 |
EI Including equity loans | 21 414.00 | | | 21 414.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 73 324.00 | | 73 324.00 | 73 324.00 |
FJ Net sales | 73 324.00 | | 73 324.00 | 73 324.00 |
FR Total operating income (I) | | | 73 324.00 | |
FW Other purchases and external expenses | | | 9 664.00 | |
FX Taxes, duties, and similar payments | | | 19 814.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 26 753.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 56 231.00 | |
GG - OPERATING RESULT (I - II) | | | 17 093.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 17 093.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 943.00 | 2 743.00 | | 2 943.00 |
HL TOTAL REVENUE (I + III + V + VII) | 73 324.00 | 71 631.00 | | 73 324.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 59 174.00 | 58 613.00 | | 59 174.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 14 150.00 | 13 018.00 | | 14 150.00 |
| |
| 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 | 710 480.00 | | | 710 480.00 |
I4 DECREASES Grand Total | | | 710 480.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 710 480.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 710 480.00 | | | 710 480.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 432 387.00 | 26 753.00 | | 432 387.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 432 387.00 | 26 753.00 | | 432 387.00 |
| |
| 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 | 21 414.00 | 21 414.00 | | 21 414.00 |
8B Suppliers and Related Accounts | 10 668.00 | 10 668.00 | | 10 668.00 |
8E Income Taxes | 2 943.00 | 2 943.00 | | 2 943.00 |
UX Other trade receivables | 126 339.00 | 126 339.00 | | 126 339.00 |
VB VAT | 1 778.00 | 1 778.00 | | 1 778.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 074.00 | 3 074.00 | | 3 074.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 404.00 | 2 404.00 | | 2 404.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 130 520.00 | 130 520.00 | | 130 520.00 |
VW VAT | 22 311.00 | 22 311.00 | | 22 311.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 60 410.00 | 60 410.00 | | 60 410.00 |
