| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 163 766.00 | | 163 766.00 | 163 766.00 |
AP Buildings | 655 070.00 | 182 955.00 | 472 115.00 | 655 070.00 |
AT Other tangible assets | 26 973.00 | 24 465.00 | 2 508.00 | 26 973.00 |
BJ TOTAL (I) | 845 809.00 | 207 419.00 | 638 390.00 | 845 809.00 |
BX Customers and related accounts | 4 568.00 | | 4 568.00 | 4 568.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 123 488.00 | | 123 488.00 | 123 488.00 |
CJ TOTAL (II) | 128 056.00 | | 128 056.00 | 128 056.00 |
CO Grand total (0 to V) | 973 865.00 | 207 419.00 | 766 446.00 | 973 865.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 678 600.00 | 678 600.00 | | 678 600.00 |
DD Legal reserve (1) | 23 539.00 | 20 856.00 | | 23 539.00 |
DG Other reserves | | 2 412.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 8 014.00 | 5 430.00 | | 8 014.00 |
DL TOTAL (I) | 710 153.00 | 707 298.00 | | 710 153.00 |
DV Miscellaneous Loans and Financial Debts (4) | 54 955.00 | 49 797.00 | | 54 955.00 |
DY Tax and social security liabilities | 1 246.00 | 1 401.00 | | 1 246.00 |
EA Other liabilities | 91.00 | 91.00 | | 91.00 |
EC TOTAL (IV) | 56 292.00 | 51 290.00 | | 56 292.00 |
EE Grand total (I to V) | 766 446.00 | 758 587.00 | | 766 446.00 |
EG Accrued income and payables due within one year | 56 292.00 | 51 290.00 | | 56 292.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 37 026.00 | |
FJ Net sales | | | 37 026.00 | |
FR Total operating income (I) | | | 37 026.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 4 171.00 | |
FX Taxes, duties, and similar payments | | | 3 203.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 21 625.00 | |
GE Other Expenses | | | 15.00 | |
GF Total Operating Expenses (II) | | | 29 014.00 | |
GG - OPERATING RESULT (I - II) | | | 8 012.00 | |
GL Other interest and similar income | | | 3.00 | |
GP Total financial income (V) | | | 3.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 3.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 8 014.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 37 028.00 | 35 378.00 | | 37 028.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 29 014.00 | 29 948.00 | | 29 014.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 8 014.00 | 5 430.00 | | 8 014.00 |
| |
| 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 | 845 810.00 | | | 845 810.00 |
I4 DECREASES Grand Total | | | 845 810.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 845 810.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 845 810.00 | | | 845 810.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 185 795.00 | 21 625.00 | | 185 795.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 185 795.00 | 21 625.00 | | 185 795.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 56 292.00 | 56 292.00 | | 56 292.00 |
UX Other trade receivables | 4 568.00 | 4 568.00 | | 4 568.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 568.00 | 4 568.00 | | 4 568.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 56 292.00 | 56 292.00 | | 56 292.00 |
