| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 19 000.00 | | 19 000.00 | 19 000.00 |
AP Buildings | 150 989.00 | 31 104.00 | 119 885.00 | 150 989.00 |
BJ TOTAL (I) | 199 900.00 | 31 104.00 | 168 796.00 | 199 900.00 |
BZ Other receivables | 345.00 | | 345.00 | 345.00 |
CF Cash and cash equivalents | 37 799.00 | | 37 799.00 | 37 799.00 |
CH Prepaid expenses | 131.00 | | 131.00 | 131.00 |
CJ TOTAL (II) | 38 275.00 | | 38 275.00 | 38 275.00 |
CO Grand total (0 to V) | 238 175.00 | 31 104.00 | 207 071.00 | 238 175.00 |
CU Other investments | 29 911.00 | | 29 911.00 | 29 911.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 36 990.00 | | | 36 990.00 |
DD Legal reserve (1) | 3 699.00 | | | 3 699.00 |
DG Other reserves | 87 664.00 | | | 87 664.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 32 723.00 | | | 32 723.00 |
DL TOTAL (I) | 161 076.00 | | | 161 076.00 |
DU Loans and Debts from Credit Institutions (3) | 28 639.00 | | | 28 639.00 |
DV Miscellaneous Loans and Financial Debts (4) | 17 156.00 | | | 17 156.00 |
DX Trade payables and related accounts | 200.00 | | | 200.00 |
EC TOTAL (IV) | 45 995.00 | | | 45 995.00 |
EE Grand total (I to V) | 207 071.00 | | | 207 071.00 |
EG Accrued income and payables due within one year | 26 097.00 | | | 26 097.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 9 672.00 | | 9 672.00 | 9 672.00 |
FJ Net sales | 9 672.00 | | 9 672.00 | 9 672.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 291.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 9 964.00 | |
FW Other purchases and external expenses | | | 3 700.00 | |
FX Taxes, duties, and similar payments | | | 2 117.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 494.00 | |
GF Total Operating Expenses (II) | | | 12 311.00 | |
GG - OPERATING RESULT (I - II) | | | -2 347.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 41 021.00 | |
GL Other interest and similar income | | | 167.00 | |
GP Total financial income (V) | | | 41 188.00 | |
GR Interest and similar expenses | | | 701.00 | |
GU Total financial expenses (VI) | | | 701.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 40 487.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 38 140.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 291.00 | | | 291.00 |
HK Income tax | 5 417.00 | | | 5 417.00 |
HL TOTAL REVENUE (I + III + V + VII) | 51 152.00 | | | 51 152.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 18 429.00 | | | 18 429.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 32 723.00 | | | 32 723.00 |
| |
| 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 | 199 899.00 | | | 199 899.00 |
I3 DECREASES Total Financial Fixed Assets | | | 29 910.00 | |
I4 DECREASES Grand Total | | | 199 899.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 169 989.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 169 989.00 | | | 169 989.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 29 910.00 | | | 29 910.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 24 610.00 | 6 493.00 | | 24 610.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 24 610.00 | 6 493.00 | | 24 610.00 |
| |
| 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 | 17 156.00 | 17 156.00 | | 17 156.00 |
8B Suppliers and Related Accounts | 200.00 | 200.00 | | 200.00 |
VH Loans with a maturity of more than one year at origin | 28 639.00 | 8 741.00 | 19 897.00 | 28 639.00 |
VK Loans repaid during the year | 8 611.00 | | | 8 611.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 45 995.00 | 26 097.00 | 19 897.00 | 45 995.00 |
