| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 122 000.00 | | 122 000.00 | 122 000.00 |
AP Buildings | 1 378 000.00 | 714 124.00 | 663 876.00 | 1 378 000.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 1 500 015.00 | 714 124.00 | 785 891.00 | 1 500 015.00 |
BZ Other receivables | 669.00 | | 669.00 | 669.00 |
CF Cash and cash equivalents | 77 623.00 | | 77 623.00 | 77 623.00 |
CJ TOTAL (II) | 78 292.00 | | 78 292.00 | 78 292.00 |
CO Grand total (0 to V) | 1 578 307.00 | 714 124.00 | 864 183.00 | 1 578 307.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 150 000.00 | 150 000.00 | | 150 000.00 |
DD Legal reserve (1) | 15 000.00 | 15 000.00 | | 15 000.00 |
DG Other reserves | 425 647.00 | 355 817.00 | | 425 647.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 71 081.00 | 69 829.00 | | 71 081.00 |
DL TOTAL (I) | 661 727.00 | 590 647.00 | | 661 727.00 |
DU Loans and Debts from Credit Institutions (3) | 92 697.00 | 214 449.00 | | 92 697.00 |
DV Miscellaneous Loans and Financial Debts (4) | 80 390.00 | 80 390.00 | | 80 390.00 |
DX Trade payables and related accounts | 4 260.00 | 3 220.00 | | 4 260.00 |
DY Tax and social security liabilities | 167.00 | 1 841.00 | | 167.00 |
EA Other liabilities | 24 942.00 | | | 24 942.00 |
EC TOTAL (IV) | 202 455.00 | 299 899.00 | | 202 455.00 |
EE Grand total (I to V) | 864 183.00 | 890 546.00 | | 864 183.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 177 995.00 | | 177 995.00 | 177 995.00 |
FJ Net sales | 177 995.00 | | 177 995.00 | 177 995.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 177 997.00 | |
FS Purchases of goods (including customs duties) | | | -9.00 | |
FV Inventory change (raw materials and supplies) | | | 8.00 | |
FW Other purchases and external expenses | | | 4 715.00 | |
FX Taxes, duties, and similar payments | | | 15 080.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 64 789.00 | |
GE Other Expenses | | | 12.00 | |
GF Total Operating Expenses (II) | | | 84 584.00 | |
GG - OPERATING RESULT (I - II) | | | 93 412.00 | |
GR Interest and similar expenses | | | 2 668.00 | |
GU Total financial expenses (VI) | | | 2 668.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 668.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 90 744.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 19 663.00 | 20 273.00 | | 19 663.00 |
HL TOTAL REVENUE (I + III + V + VII) | 177 997.00 | 177 453.00 | | 177 997.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 106 916.00 | 107 624.00 | | 106 916.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 71 081.00 | 69 829.00 | | 71 081.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 649 335.00 | 64 789.00 | | 649 335.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 649 335.00 | 64 789.00 | | 649 335.00 |
| |
| 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 | 80 390.00 | | | 80 390.00 |
8B Suppliers and Related Accounts | 4 260.00 | 4 260.00 | | 4 260.00 |
8D Social Security and Other Social Organizations | 167.00 | 167.00 | | 167.00 |
8K Other liabilities (including liabilities related to repo transactions) | 24 942.00 | 24 942.00 | | 24 942.00 |
VH Loans with a maturity of more than one year at origin | 92 697.00 | 92 697.00 | | 92 697.00 |
VS Prepaid expenses | 669.00 | 669.00 | | 669.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 669.00 | 669.00 | | 669.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 202 455.00 | 122 065.00 | | 202 455.00 |
