| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 414 661.00 | | 414 661.00 | 414 661.00 |
AP Buildings | 205 405.00 | 205 405.00 | | 205 405.00 |
BJ TOTAL (I) | 620 066.00 | 205 405.00 | 414 661.00 | 620 066.00 |
BZ Other receivables | 231 563.00 | | 231 563.00 | 231 563.00 |
CD Marketable securities | 100.00 | | 100.00 | 100.00 |
CF Cash and cash equivalents | 60 841.00 | | 60 841.00 | 60 841.00 |
CH Prepaid expenses | 300.00 | | 300.00 | 300.00 |
CJ TOTAL (II) | 292 804.00 | | 292 804.00 | 292 804.00 |
CO Grand total (0 to V) | 912 870.00 | 205 405.00 | 707 465.00 | 912 870.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 92 000.00 | 92 000.00 | | 92 000.00 |
DD Legal reserve (1) | 9 201.00 | 9 201.00 | | 9 201.00 |
DG Other reserves | 500 969.00 | 500 969.00 | | 500 969.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 77 706.00 | 76 354.00 | | 77 706.00 |
DL TOTAL (I) | 679 876.00 | 678 524.00 | | 679 876.00 |
DU Loans and Debts from Credit Institutions (3) | 72.00 | 55.00 | | 72.00 |
DV Miscellaneous Loans and Financial Debts (4) | 24 965.00 | 24 713.00 | | 24 965.00 |
DX Trade payables and related accounts | 1 409.00 | 1 064.00 | | 1 409.00 |
DY Tax and social security liabilities | 1 143.00 | 1 838.00 | | 1 143.00 |
EC TOTAL (IV) | 27 589.00 | 27 670.00 | | 27 589.00 |
EE Grand total (I to V) | 707 465.00 | 706 194.00 | | 707 465.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 99 683.00 | | 99 683.00 | 99 683.00 |
FJ Net sales | 99 683.00 | | 99 683.00 | 99 683.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 99 684.00 | |
FW Other purchases and external expenses | | | 1 883.00 | |
FX Taxes, duties, and similar payments | | | 435.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 2 318.00 | |
GG - OPERATING RESULT (I - II) | | | 97 366.00 | |
GK Income from other securities and fixed asset receivables | | | 2 647.00 | |
GL Other interest and similar income | | | 1.00 | |
GP Total financial income (V) | | | 2 648.00 | |
GR Interest and similar expenses | | | 256.00 | |
GU Total financial expenses (VI) | | | 256.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 393.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 99 759.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 22 052.00 | 22 811.00 | | 22 052.00 |
HL TOTAL REVENUE (I + III + V + VII) | 102 333.00 | 101 173.00 | | 102 333.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 24 626.00 | 24 819.00 | | 24 626.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 77 706.00 | 76 354.00 | | 77 706.00 |
| |
| 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 | 620 066.00 | | | 620 066.00 |
I4 DECREASES Grand Total | | | 620 066.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 620 066.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 620 066.00 | | | 620 066.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 205 405.00 | | | 205 405.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 205 405.00 | | | 205 405.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
EO Provisions for major maintenance and major overhauls or major repairs | | | | |
| |
| 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 | 24 965.00 | | | 24 965.00 |
8B Suppliers and Related Accounts | 1 409.00 | 1 409.00 | | 1 409.00 |
8E Income Taxes | 156.00 | 156.00 | | 156.00 |
VB VAT | 235.00 | 235.00 | | 235.00 |
VC Group and associates | 231 328.00 | 231 328.00 | | 231 328.00 |
VG Loans with a maturity of up to one year at origin | 72.00 | 72.00 | | 72.00 |
VS Prepaid expenses | 300.00 | 300.00 | | 300.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 231 863.00 | 231 863.00 | | 231 863.00 |
VW VAT | 987.00 | 987.00 | | 987.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 27 589.00 | 2 624.00 | | 27 589.00 |
