| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 305 000.00 | 166 903.00 | 138 097.00 | 305 000.00 |
AP Buildings | 2 764 500.00 | 1 682 597.00 | 1 081 903.00 | 2 764 500.00 |
BJ TOTAL (I) | 3 069 500.00 | 1 849 500.00 | 1 220 000.00 | 3 069 500.00 |
BX Customers and related accounts | 95 989.00 | | 95 989.00 | 95 989.00 |
BZ Other receivables | 1 693 267.00 | | 1 693 267.00 | 1 693 267.00 |
CF Cash and cash equivalents | 174 888.00 | | 174 888.00 | 174 888.00 |
CJ TOTAL (II) | 1 964 143.00 | | 1 964 143.00 | 1 964 143.00 |
CO Grand total (0 to V) | 5 033 643.00 | 1 849 500.00 | 3 184 143.00 | 5 033 643.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 684 000.00 | 684 000.00 | | 684 000.00 |
DH Retained earnings | -827 225.00 | -876 450.00 | | -827 225.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 101 536.00 | 49 224.00 | | 101 536.00 |
DL TOTAL (I) | -41 689.00 | -143 225.00 | | -41 689.00 |
DU Loans and Debts from Credit Institutions (3) | 2 945 487.00 | 2 945 260.00 | | 2 945 487.00 |
DV Miscellaneous Loans and Financial Debts (4) | 173 048.00 | 133 562.00 | | 173 048.00 |
DX Trade payables and related accounts | 11 308.00 | 19 555.00 | | 11 308.00 |
DY Tax and social security liabilities | 15 998.00 | 32 370.00 | | 15 998.00 |
EB Prepaid income (2) | 79 991.00 | 78 343.00 | | 79 991.00 |
EC TOTAL (IV) | 3 225 832.00 | 3 209 091.00 | | 3 225 832.00 |
EE Grand total (I to V) | 3 184 143.00 | 3 065 865.00 | | 3 184 143.00 |
EG Accrued income and payables due within one year | 290 308.00 | 273 568.00 | | 290 308.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 376 916.00 | | 376 916.00 | 376 916.00 |
FJ Net sales | 376 916.00 | | 376 916.00 | 376 916.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 282 788.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 659 704.00 | |
FW Other purchases and external expenses | | | 77 343.00 | |
FX Taxes, duties, and similar payments | | | 63 997.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 106 779.00 | |
GB Operating Expenses - Provisions | | | | |
GE Other Expenses | | | 228 160.00 | |
GF Total Operating Expenses (II) | | | 476 278.00 | |
GG - OPERATING RESULT (I - II) | | | 183 426.00 | |
GL Other interest and similar income | | | 22 342.00 | |
GP Total financial income (V) | | | 22 342.00 | |
GR Interest and similar expenses | | | 64 746.00 | |
GU Total financial expenses (VI) | | | 64 746.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -42 404.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 141 022.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 39 486.00 | 24 612.00 | | 39 486.00 |
HL TOTAL REVENUE (I + III + V + VII) | 682 046.00 | 446 706.00 | | 682 046.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 580 510.00 | 397 482.00 | | 580 510.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 101 536.00 | 49 224.00 | | 101 536.00 |
| |
| 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 | 3 069 500.00 | | | 3 069 500.00 |
I4 DECREASES Grand Total | | | 3 069 500.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 069 500.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 069 500.00 | | | 3 069 500.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 575 818.00 | 106 779.00 | | 1 575 818.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 575 818.00 | 106 779.00 | | 1 575 818.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6E on fixed assets – tangible | 363 682.00 | | 196 779.00 | 363 682.00 |
6T Receivables | 86 010.00 | | 86 010.00 | 86 010.00 |
7B Total provisions for depreciation | 449 692.00 | | 282 788.00 | 449 692.00 |
7C Grand total | 449 692.00 | | 282 788.00 | 449 692.00 |
| |
| 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 | 11 308.00 | 11 308.00 | | 11 308.00 |
8L Deferred income | 79 991.00 | 79 991.00 | | 79 991.00 |
UX Other trade receivables | 95 989.00 | | | 95 989.00 |
VB VAT | 3 028.00 | | | 3 028.00 |
VC Group and associates | 1 690 239.00 | | | 1 690 239.00 |
VH Loans with a maturity of more than one year at origin | 2 945 487.00 | 9 964.00 | 2 935 524.00 | 2 945 487.00 |
VI Group and Associates | 173 048.00 | 173 048.00 | | 173 048.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 789 255.00 | 1 789 255.00 | | 1 789 255.00 |
VW VAT | 15 998.00 | 15 998.00 | | 15 998.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 225 832.00 | 290 308.00 | 2 935 524.00 | 3 225 832.00 |
