| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 139 000.00 | | 139 000.00 | 139 000.00 |
AP Buildings | 1 336 631.00 | 229 752.00 | 1 106 879.00 | 1 336 631.00 |
BJ TOTAL (I) | 1 475 631.00 | 229 752.00 | 1 245 879.00 | 1 475 631.00 |
BZ Other receivables | 392.00 | | 392.00 | 392.00 |
CF Cash and cash equivalents | 44 665.00 | | 44 665.00 | 44 665.00 |
CH Prepaid expenses | 1 097.00 | | 1 097.00 | 1 097.00 |
CJ TOTAL (II) | 46 154.00 | | 46 154.00 | 46 154.00 |
CO Grand total (0 to V) | 1 521 785.00 | 229 752.00 | 1 292 033.00 | 1 521 785.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 500.00 | 1 500.00 | | 1 500.00 |
DD Legal reserve (1) | 150.00 | 150.00 | | 150.00 |
DG Other reserves | 2 815.00 | 2 700.00 | | 2 815.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 39 316.00 | 39 415.00 | | 39 316.00 |
DL TOTAL (I) | 43 781.00 | 43 765.00 | | 43 781.00 |
DU Loans and Debts from Credit Institutions (3) | 1 244 747.00 | 1 311 591.00 | | 1 244 747.00 |
DX Trade payables and related accounts | 1 380.00 | 900.00 | | 1 380.00 |
DY Tax and social security liabilities | 2 125.00 | 10 135.00 | | 2 125.00 |
EC TOTAL (IV) | 1 248 252.00 | 1 322 626.00 | | 1 248 252.00 |
EE Grand total (I to V) | 1 292 033.00 | 1 366 391.00 | | 1 292 033.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 138 632.00 | | 138 632.00 | 138 632.00 |
FJ Net sales | 138 632.00 | | 138 632.00 | 138 632.00 |
FR Total operating income (I) | | | 138 632.00 | |
FW Other purchases and external expenses | | | 6 126.00 | |
FX Taxes, duties, and similar payments | | | 11 656.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 53 465.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 71 250.00 | |
GG - OPERATING RESULT (I - II) | | | 67 383.00 | |
GR Interest and similar expenses | | | 19 856.00 | |
GU Total financial expenses (VI) | | | 19 856.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -19 856.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 47 527.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 8 211.00 | 8 445.00 | | 8 211.00 |
HL TOTAL REVENUE (I + III + V + VII) | 138 632.00 | 138 300.00 | | 138 632.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 99 317.00 | 98 886.00 | | 99 317.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 39 316.00 | 39 415.00 | | 39 316.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 176 287.00 | 53 465.00 | | 176 287.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 176 287.00 | 53 465.00 | | 176 287.00 |
| |
| 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 | 1 380.00 | 1 380.00 | | 1 380.00 |
8D Social Security and Other Social Organizations | 2 125.00 | 2 125.00 | | 2 125.00 |
VG Loans with a maturity of up to one year at origin | 1 244 747.00 | 67 887.00 | 282 115.00 | 1 244 747.00 |
VS Prepaid expenses | 1 489.00 | 1 489.00 | | 1 489.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 489.00 | 1 489.00 | | 1 489.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 248 252.00 | 71 392.00 | 282 115.00 | 1 248 252.00 |
