| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 72 317.00 | | 72 317.00 | 72 317.00 |
AP Buildings | 337 795.00 | 69 548.00 | 268 248.00 | 337 795.00 |
AT Other tangible assets | 18 398.00 | 15 367.00 | 3 031.00 | 18 398.00 |
BJ TOTAL (I) | 456 185.00 | 84 915.00 | 371 269.00 | 456 185.00 |
BZ Other receivables | 4 443.00 | | 4 443.00 | 4 443.00 |
CF Cash and cash equivalents | 4 999.00 | | 4 999.00 | 4 999.00 |
CJ TOTAL (II) | 9 442.00 | | 9 442.00 | 9 442.00 |
CO Grand total (0 to V) | 465 627.00 | 84 915.00 | 380 711.00 | 465 627.00 |
CU Other investments | 27 674.00 | | 27 674.00 | 27 674.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 500.00 | 37 500.00 | | 37 500.00 |
DD Legal reserve (1) | 3 750.00 | 3 750.00 | | 3 750.00 |
DH Retained earnings | 312 113.00 | 302 624.00 | | 312 113.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 397.00 | 45 489.00 | | 1 397.00 |
DL TOTAL (I) | 354 760.00 | 389 363.00 | | 354 760.00 |
DV Miscellaneous Loans and Financial Debts (4) | 22 946.00 | 19 961.00 | | 22 946.00 |
DX Trade payables and related accounts | 2 040.00 | 2 592.00 | | 2 040.00 |
DY Tax and social security liabilities | 965.00 | 1 123.00 | | 965.00 |
EC TOTAL (IV) | 25 951.00 | 23 676.00 | | 25 951.00 |
EE Grand total (I to V) | 380 711.00 | 413 039.00 | | 380 711.00 |
EG Accrued income and payables due within one year | 25 951.00 | 23 676.00 | | 25 951.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 42 934.00 | |
FJ Net sales | | | 42 934.00 | |
FR Total operating income (I) | | | 42 934.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 30 489.00 | |
FX Taxes, duties, and similar payments | | | 1 236.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 11 049.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 42 775.00 | |
GG - OPERATING RESULT (I - II) | | | 159.00 | |
GH Attributed profit or transferred loss (III) | | | 3 115.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 274.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 877.00 | 12 333.00 | | 1 877.00 |
HL TOTAL REVENUE (I + III + V + VII) | 46 049.00 | 116 761.00 | | 46 049.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 44 652.00 | 71 272.00 | | 44 652.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 397.00 | 45 489.00 | | 1 397.00 |
| |
| 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 | 453 116.00 | | 3 069.00 | 453 116.00 |
I3 DECREASES Total Financial Fixed Assets | | | 27 674.00 | |
I4 DECREASES Grand Total | | | 456 185.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 428 510.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 425 441.00 | | 3 069.00 | 425 441.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 27 674.00 | | | 27 674.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 73 866.00 | 11 049.00 | | 73 866.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 73 866.00 | 11 049.00 | | 73 866.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 2 040.00 | 2 040.00 | | 2 040.00 |
8D Social Security and Other Social Organizations | 965.00 | 965.00 | | 965.00 |
8K Other liabilities (including liabilities related to repo transactions) | 22 946.00 | 22 946.00 | | 22 946.00 |
UX Other trade receivables | 4 443.00 | 4 443.00 | | 4 443.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 443.00 | 4 443.00 | | 4 443.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 25 951.00 | 25 951.00 | | 25 951.00 |
