| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 1 626 123.00 | | 1 626 123.00 | 1 626 123.00 |
AP Buildings | 3 709 593.00 | 3 382 458.00 | 327 135.00 | 3 709 593.00 |
BJ TOTAL (I) | 5 335 716.00 | 3 382 458.00 | 1 953 258.00 | 5 335 716.00 |
BZ Other receivables | 2 327 980.00 | | 2 327 980.00 | 2 327 980.00 |
CF Cash and cash equivalents | 2 809 737.00 | | 2 809 737.00 | 2 809 737.00 |
CJ TOTAL (II) | 5 137 717.00 | | 5 137 717.00 | 5 137 717.00 |
CO Grand total (0 to V) | 10 473 433.00 | 3 382 458.00 | 7 090 975.00 | 10 473 433.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 490 099.00 | 5 490 099.00 | | 5 490 099.00 |
DD Legal reserve (1) | 549 010.00 | 549 010.00 | | 549 010.00 |
DH Retained earnings | 22 092.00 | 5 526.00 | | 22 092.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 715 024.00 | 734 226.00 | | 715 024.00 |
DL TOTAL (I) | 6 776 225.00 | 6 778 861.00 | | 6 776 225.00 |
DV Miscellaneous Loans and Financial Debts (4) | 271 164.00 | 271 164.00 | | 271 164.00 |
DX Trade payables and related accounts | 37 398.00 | 57 600.00 | | 37 398.00 |
DY Tax and social security liabilities | 6 188.00 | 6 185.00 | | 6 188.00 |
EC TOTAL (IV) | 314 750.00 | 334 949.00 | | 314 750.00 |
EE Grand total (I to V) | 7 090 975.00 | 7 113 810.00 | | 7 090 975.00 |
EG Accrued income and payables due within one year | 37 406.00 | 334 949.00 | | 37 406.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 111 398.00 | | 1 111 398.00 | 1 111 398.00 |
FJ Net sales | 1 111 398.00 | | 1 111 398.00 | 1 111 398.00 |
FR Total operating income (I) | | | 1 111 398.00 | |
FW Other purchases and external expenses | | | 118 953.00 | |
FX Taxes, duties, and similar payments | | | 63 517.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 23 369.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 205 840.00 | |
GG - OPERATING RESULT (I - II) | | | 905 557.00 | |
GL Other interest and similar income | | | 51 634.00 | |
GP Total financial income (V) | | | 51 634.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 51 634.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 957 192.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 242 168.00 | 268 799.00 | | 242 168.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 163 032.00 | 1 144 451.00 | | 1 163 032.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 448 008.00 | 410 225.00 | | 448 008.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 715 024.00 | 734 226.00 | | 715 024.00 |
| |
| 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 | 5 335 716.00 | | | 5 335 716.00 |
I4 DECREASES Grand Total | | | 5 335 716.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 335 716.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 335 716.00 | | | 5 335 716.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 359 089.00 | 23 369.00 | | 3 359 089.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 359 089.00 | 23 369.00 | | 3 359 089.00 |
| |
| 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 | 271 164.00 | | | 271 164.00 |
8B Suppliers and Related Accounts | 37 398.00 | 37 398.00 | | 37 398.00 |
VB VAT | 15 795.00 | 15 795.00 | | 15 795.00 |
VC Group and associates | 2 308 185.00 | 2 308 185.00 | | 2 308 185.00 |
VI Group and Associates | 6 180.00 | | | 6 180.00 |
VQ Other Taxes, Duties, and Similar Debts | 8.00 | 8.00 | | 8.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 000.00 | 4 000.00 | | 4 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 327 980.00 | 2 327 980.00 | | 2 327 980.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 314 750.00 | 37 406.00 | | 314 750.00 |
