| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 18 927.00 | | 18 927.00 | 18 927.00 |
AP Buildings | 50 890.00 | 50 890.00 | | 50 890.00 |
AT Other tangible assets | 44 882.00 | 21 783.00 | 23 098.00 | 44 882.00 |
BD Other fixed assets | 381.00 | | 381.00 | 381.00 |
BJ TOTAL (I) | 115 079.00 | 72 673.00 | 42 406.00 | 115 079.00 |
BL Raw materials, supplies | | | | |
BR Intermediate and finished products | | | | |
BZ Other receivables | 166.00 | | 166.00 | 166.00 |
CF Cash and cash equivalents | 16 173.00 | | 16 173.00 | 16 173.00 |
CJ TOTAL (II) | 16 339.00 | | 16 339.00 | 16 339.00 |
CO Grand total (0 to V) | 131 418.00 | 72 673.00 | 58 745.00 | 131 418.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 20 600.00 | 19 818.00 | | 20 600.00 |
DH Retained earnings | 90.00 | -3 195.00 | | 90.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 694.00 | 4 067.00 | | 3 694.00 |
DL TOTAL (I) | 32 769.00 | 29 075.00 | | 32 769.00 |
DU Loans and Debts from Credit Institutions (3) | 5 564.00 | 12 107.00 | | 5 564.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 311.00 | 5 288.00 | | 7 311.00 |
DX Trade payables and related accounts | 11 637.00 | 11 637.00 | | 11 637.00 |
DY Tax and social security liabilities | 1 464.00 | 1 514.00 | | 1 464.00 |
EC TOTAL (IV) | 25 976.00 | 30 546.00 | | 25 976.00 |
EE Grand total (I to V) | 58 745.00 | 59 621.00 | | 58 745.00 |
EG Accrued income and payables due within one year | 20 412.00 | 30 546.00 | | 20 412.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 21 382.00 | | 21 382.00 | 21 382.00 |
FJ Net sales | 21 382.00 | | 21 382.00 | 21 382.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 21 386.00 | |
FW Other purchases and external expenses | | | 3 480.00 | |
FX Taxes, duties, and similar payments | | | 435.00 | |
FY Salaries and Wages | | | 9 600.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 324.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 16 839.00 | |
GG - OPERATING RESULT (I - II) | | | 4 547.00 | |
GR Interest and similar expenses | | | 201.00 | |
GU Total financial expenses (VI) | | | 201.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -200.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 346.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 355.00 | | |
HK Income tax | 652.00 | 718.00 | | 652.00 |
HL TOTAL REVENUE (I + III + V + VII) | 21 386.00 | 21 737.00 | | 21 386.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 17 692.00 | 17 670.00 | | 17 692.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 694.00 | 4 067.00 | | 3 694.00 |
| |
| 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 | 115 079.00 | | | 115 079.00 |
I3 DECREASES Total Financial Fixed Assets | | | 381.00 | |
I4 DECREASES Grand Total | | | 115 079.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 114 698.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 114 698.00 | | | 114 698.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 381.00 | | | 381.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 69 349.00 | 3 324.00 | | 69 349.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 69 349.00 | 3 324.00 | | 69 349.00 |
