| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 599 247.00 | | 599 247.00 | 599 247.00 |
AP Buildings | 1 362 288.00 | 228 940.00 | 1 133 348.00 | 1 362 288.00 |
BJ TOTAL (I) | 1 961 535.00 | 228 940.00 | 1 732 595.00 | 1 961 535.00 |
BX Customers and related accounts | 20 921.00 | | 20 921.00 | 20 921.00 |
BZ Other receivables | 299.00 | | 299.00 | 299.00 |
CF Cash and cash equivalents | 32 052.00 | | 32 052.00 | 32 052.00 |
CJ TOTAL (II) | 53 272.00 | | 53 272.00 | 53 272.00 |
CO Grand total (0 to V) | 2 014 807.00 | 228 940.00 | 1 785 867.00 | 2 014 807.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DH Retained earnings | 25 862.00 | -6 379.00 | | 25 862.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 34 427.00 | 32 341.00 | | 34 427.00 |
DL TOTAL (I) | 61 390.00 | 26 962.00 | | 61 390.00 |
DU Loans and Debts from Credit Institutions (3) | 1 573 936.00 | 1 676 412.00 | | 1 573 936.00 |
DV Miscellaneous Loans and Financial Debts (4) | 134 484.00 | 144 784.00 | | 134 484.00 |
DX Trade payables and related accounts | 1 140.00 | 1 140.00 | | 1 140.00 |
DY Tax and social security liabilities | 14 918.00 | 24 644.00 | | 14 918.00 |
EA Other liabilities | | 4 850.00 | | |
EC TOTAL (IV) | 1 724 477.00 | 1 851 830.00 | | 1 724 477.00 |
EE Grand total (I to V) | 1 785 867.00 | 1 878 792.00 | | 1 785 867.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 162 055.00 | | 162 055.00 | 162 055.00 |
FJ Net sales | 162 055.00 | | 162 055.00 | 162 055.00 |
FQ Other income | | | 13.00 | |
FR Total operating income (I) | | | 162 068.00 | |
FW Other purchases and external expenses | | | 17 656.00 | |
FX Taxes, duties, and similar payments | | | 8 779.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 68 114.00 | |
GF Total Operating Expenses (II) | | | 94 549.00 | |
GG - OPERATING RESULT (I - II) | | | 67 518.00 | |
GR Interest and similar expenses | | | 26 291.00 | |
GU Total financial expenses (VI) | | | 26 291.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -26 291.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 41 227.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 6 800.00 | 4 581.00 | | 6 800.00 |
HL TOTAL REVENUE (I + III + V + VII) | 162 068.00 | 155 744.00 | | 162 068.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 127 641.00 | 123 403.00 | | 127 641.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 34 427.00 | 32 341.00 | | 34 427.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 160 826.00 | 68 114.00 | | 160 826.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 160 826.00 | 68 114.00 | | 160 826.00 |
| |
| 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 | 134 484.00 | 621.00 | 73 363.00 | 134 484.00 |
8B Suppliers and Related Accounts | 1 140.00 | 1 140.00 | | 1 140.00 |
8D Social Security and Other Social Organizations | 14 918.00 | 14 918.00 | | 14 918.00 |
VG Loans with a maturity of up to one year at origin | 1 573 936.00 | 115 604.00 | 378 399.00 | 1 573 936.00 |
VS Prepaid expenses | 21 219.00 | 21 219.00 | | 21 219.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 21 219.00 | 21 219.00 | | 21 219.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 724 477.00 | 132 283.00 | 451 763.00 | 1 724 477.00 |
