| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 257 760.00 | | 257 760.00 | 257 760.00 |
AP Buildings | 1 147 690.00 | 876 546.00 | 271 144.00 | 1 147 690.00 |
BJ TOTAL (I) | 1 410 850.00 | 876 546.00 | 534 304.00 | 1 410 850.00 |
BZ Other receivables | 66 056.00 | | 66 056.00 | 66 056.00 |
CF Cash and cash equivalents | 75 932.00 | | 75 932.00 | 75 932.00 |
CJ TOTAL (II) | 141 988.00 | | 141 988.00 | 141 988.00 |
CO Grand total (0 to V) | 1 552 838.00 | 876 546.00 | 676 292.00 | 1 552 838.00 |
CU Other investments | 5 400.00 | | 5 400.00 | 5 400.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 44 800.00 | 44 800.00 | | 44 800.00 |
DD Legal reserve (1) | 4 480.00 | 4 480.00 | | 4 480.00 |
DG Other reserves | 570 166.00 | 550 385.00 | | 570 166.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 12 527.00 | 19 781.00 | | 12 527.00 |
DL TOTAL (I) | 631 973.00 | 619 446.00 | | 631 973.00 |
DU Loans and Debts from Credit Institutions (3) | 19 459.00 | 35 156.00 | | 19 459.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 866.00 | 4 107.00 | | 2 866.00 |
DX Trade payables and related accounts | 5 196.00 | 9 720.00 | | 5 196.00 |
DY Tax and social security liabilities | 16 798.00 | 20 366.00 | | 16 798.00 |
EC TOTAL (IV) | 44 319.00 | 69 350.00 | | 44 319.00 |
EE Grand total (I to V) | 676 292.00 | 688 796.00 | | 676 292.00 |
EG Accrued income and payables due within one year | 44 122.00 | 49 891.00 | | 44 122.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 131 788.00 | | 131 788.00 | 131 788.00 |
FJ Net sales | 131 788.00 | | 131 788.00 | 131 788.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 131 789.00 | |
FW Other purchases and external expenses | | | 39 535.00 | |
FX Taxes, duties, and similar payments | | | 20 592.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 57 205.00 | |
GB Operating Expenses - Provisions | | | 13.00 | |
GF Total Operating Expenses (II) | | | 117 331.00 | |
GG - OPERATING RESULT (I - II) | | | 14 458.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 732.00 | |
GN Positive exchange differences | | | 1.00 | |
GP Total financial income (V) | | | 732.00 | |
GR Interest and similar expenses | | | 452.00 | |
GU Total financial expenses (VI) | | | 452.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 280.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 14 738.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 7.00 | | |
HH Total exceptional expenses (VIII) | | 7.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -7.00 | | |
HK Income tax | 2 211.00 | 3 452.00 | | 2 211.00 |
HL TOTAL REVENUE (I + III + V + VII) | 132 521.00 | 132 196.00 | | 132 521.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 119 994.00 | 112 415.00 | | 119 994.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 12 527.00 | 19 781.00 | | 12 527.00 |
| |
| 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 | 1 405 850.00 | | 5 000.00 | 1 405 850.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 400.00 | |
I4 DECREASES Grand Total | | | 1 410 850.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 405 450.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 405 450.00 | | | 1 405 450.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 400.00 | | 5 000.00 | 400.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 819 341.00 | 57 205.00 | | 819 341.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 819 341.00 | 57 205.00 | | 819 341.00 |
| |
| 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 | 5 196.00 | 5 196.00 | | 5 196.00 |
VB VAT | 866.00 | 866.00 | | 866.00 |
VC Group and associates | 65 190.00 | 65 190.00 | | 65 190.00 |
VH Loans with a maturity of more than one year at origin | 19 459.00 | 19 262.00 | 197.00 | 19 459.00 |
VI Group and Associates | 2 918.00 | 2 918.00 | | 2 918.00 |
VK Loans repaid during the year | 15 697.00 | | | 15 697.00 |
VQ Other Taxes, Duties, and Similar Debts | 13 657.00 | 13 657.00 | | 13 657.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 66 056.00 | 66 056.00 | | 66 056.00 |
VW VAT | 3 089.00 | 3 089.00 | | 3 089.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 44 319.00 | 44 122.00 | 197.00 | 44 319.00 |
