| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 297 913.00 | 268 121.00 | 29 791.00 | 297 913.00 |
AR Technical installations, industrial equipment and tools | 55 682.00 | 55 682.00 | | 55 682.00 |
AT Other tangible assets | 334 799.00 | 333 655.00 | 1 144.00 | 334 799.00 |
BH Other financial assets | 1 483.00 | | 1 483.00 | 1 483.00 |
BJ TOTAL (I) | 689 878.00 | 657 459.00 | 32 418.00 | 689 878.00 |
BZ Other receivables | 187.00 | | 187.00 | 187.00 |
CF Cash and cash equivalents | 111 135.00 | | 111 135.00 | 111 135.00 |
CH Prepaid expenses | 208.00 | | 208.00 | 208.00 |
CJ TOTAL (II) | 111 531.00 | | 111 531.00 | 111 531.00 |
CO Grand total (0 to V) | 801 409.00 | 657 459.00 | 143 950.00 | 801 409.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | | | 8 000.00 |
DD Legal reserve (1) | 800.00 | | | 800.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 49 975.00 | | | 49 975.00 |
DL TOTAL (I) | 58 775.00 | | | 58 775.00 |
DV Miscellaneous Loans and Financial Debts (4) | 84 927.00 | | | 84 927.00 |
DX Trade payables and related accounts | 247.00 | | | 247.00 |
EC TOTAL (IV) | 85 174.00 | | | 85 174.00 |
EE Grand total (I to V) | 143 950.00 | | | 143 950.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 77 032.00 | | 77 032.00 | 77 032.00 |
FJ Net sales | 77 032.00 | | 77 032.00 | 77 032.00 |
FR Total operating income (I) | | | 77 032.00 | |
FW Other purchases and external expenses | | | 3 684.00 | |
FX Taxes, duties, and similar payments | | | 5 666.00 | |
FY Salaries and Wages | | | 2 011.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 15 694.00 | |
GF Total Operating Expenses (II) | | | 27 057.00 | |
GG - OPERATING RESULT (I - II) | | | 49 975.00 | |
GI Supported loss or transferred profit (IV) | | | 1.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 49 975.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 77 032.00 | | | 77 032.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 27 057.00 | | | 27 057.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 49 975.00 | | | 49 975.00 |
| |
| 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 | 689 878.00 | | | 689 878.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 483.00 | |
I4 DECREASES Grand Total | | | 689 878.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 688 394.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 688 394.00 | | | 688 394.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 483.00 | | | 1 483.00 |
| |
| 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 | 247.00 | 247.00 | | 247.00 |
UT Other financial assets | 1 483.00 | 1 483.00 | | 1 483.00 |
VB VAT | 187.00 | 187.00 | | 187.00 |
VI Group and Associates | 84 927.00 | 84 927.00 | | 84 927.00 |
VS Prepaid expenses | 208.00 | 208.00 | | 208.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 879.00 | 1 879.00 | | 1 879.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 85 174.00 | 85 174.00 | | 85 174.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 5 032.00 | | | 5 032.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 556.00 | | | 556.00 |
ST Other accounts | 3 128.00 | | | 3 128.00 |
YW Business tax | 634.00 | | | 634.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 5 666.00 | | | 5 666.00 |
YY Amount of VAT collected | 15 406.00 | | | 15 406.00 |
YZ Total deductible VAT on goods and services | 780.00 | | | 780.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 3 684.00 | | | 3 684.00 |
