| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 8 584 186.00 | 1 931 372.00 | 6 652 814.00 | 8 584 186.00 |
AT Other tangible assets | 99 846.00 | 62 345.00 | 37 500.00 | 99 846.00 |
BH Other financial assets | 4 152.00 | | 4 152.00 | 4 152.00 |
BJ TOTAL (I) | 8 688 185.00 | 1 993 718.00 | 6 694 467.00 | 8 688 185.00 |
BX Customers and related accounts | 2 500.00 | | 2 500.00 | 2 500.00 |
BZ Other receivables | 67 222.00 | | 67 222.00 | 67 222.00 |
CD Marketable securities | 5 591.00 | | 5 591.00 | 5 591.00 |
CF Cash and cash equivalents | 1 403 177.00 | | 1 403 177.00 | 1 403 177.00 |
CH Prepaid expenses | 100.00 | | 100.00 | 100.00 |
CJ TOTAL (II) | 1 478 589.00 | | 1 478 589.00 | 1 478 589.00 |
CO Grand total (0 to V) | 10 166 774.00 | 1 993 718.00 | 8 173 056.00 | 10 166 774.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 000.00 | 37 000.00 | | 37 000.00 |
DD Legal reserve (1) | 3 700.00 | 3 700.00 | | 3 700.00 |
DH Retained earnings | 1 513 585.00 | 1 722 324.00 | | 1 513 585.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 353 085.00 | -208 739.00 | | -1 353 085.00 |
DL TOTAL (I) | 201 200.00 | 1 554 285.00 | | 201 200.00 |
DU Loans and Debts from Credit Institutions (3) | 666 667.00 | 1 555 556.00 | | 666 667.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 254 510.00 | 6 633 380.00 | | 7 254 510.00 |
DX Trade payables and related accounts | 19 440.00 | 32 665.00 | | 19 440.00 |
DY Tax and social security liabilities | 31 003.00 | 30 327.00 | | 31 003.00 |
EA Other liabilities | | 27 328.00 | | |
EC TOTAL (IV) | 7 971 856.00 | 8 279 373.00 | | 7 971 856.00 |
EE Grand total (I to V) | 8 173 056.00 | 9 833 658.00 | | 8 173 056.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 326 970.00 | | 326 970.00 | 326 970.00 |
FJ Net sales | 326 970.00 | | 326 970.00 | 326 970.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 12 600.00 | |
FQ Other income | | | 134.00 | |
FR Total operating income (I) | | | 339 704.00 | |
FW Other purchases and external expenses | | | 102 620.00 | |
FX Taxes, duties, and similar payments | | | 14 997.00 | |
FY Salaries and Wages | | | 30 000.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 308 866.00 | |
GE Other Expenses | | | 481.00 | |
GF Total Operating Expenses (II) | | | 456 964.00 | |
GG - OPERATING RESULT (I - II) | | | -117 260.00 | |
GL Other interest and similar income | | | 1.00 | |
GP Total financial income (V) | | | 1.00 | |
GR Interest and similar expenses | | | 42 426.00 | |
GU Total financial expenses (VI) | | | 42 426.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -42 425.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -159 685.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 1 303 002.00 | 4 000.00 | | 1 303 002.00 |
HD Total exceptional income (VII) | 1 303 002.00 | 4 000.00 | | 1 303 002.00 |
HF Exceptional expenses on capital transactions | 2 496 402.00 | 3 499.00 | | 2 496 402.00 |
HH Total exceptional expenses (VIII) | 2 496 402.00 | 3 499.00 | | 2 496 402.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 193 400.00 | 501.00 | | -1 193 400.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 642 707.00 | 340 126.00 | | 1 642 707.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 995 792.00 | 548 865.00 | | 2 995 792.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 353 085.00 | -208 739.00 | | -1 353 085.00 |
| |
| 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 | 11 250 099.00 | | 134.00 | 11 250 099.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 3.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 3.00 | 4 152.00 | |
I4 DECREASES Grand Total | | 2 562 048.00 | 8 688 185.00 | |
IY DECREASES Total Tangible Fixed Assets | | 2 562 045.00 | 8 684 032.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 11 246 077.00 | | | 11 246 077.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 022.00 | | 134.00 | 4 022.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 750 495.00 | 308 866.00 | 65 643.00 | 1 750 495.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 750 495.00 | 308 866.00 | 65 643.00 | 1 750 495.00 |
| |
| 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 | 54 510.00 | | 54 510.00 | 54 510.00 |
8B Suppliers and Related Accounts | 19 440.00 | 19 440.00 | | 19 440.00 |
8C Staff and Related Accounts | 30 000.00 | 30 000.00 | | 30 000.00 |
UT Other financial assets | 4 152.00 | | | 4 152.00 |
UX Other trade receivables | 2 500.00 | | | 2 500.00 |
VG Loans with a maturity of up to one year at origin | 236.00 | 236.00 | | 236.00 |
VH Loans with a maturity of more than one year at origin | 666 667.00 | 666 667.00 | | 666 667.00 |
VI Group and Associates | 7 200 000.00 | 7 200 000.00 | | 7 200 000.00 |
VK Loans repaid during the year | 888 889.00 | | | 888 889.00 |
VM Income taxes | 67 222.00 | | | 67 222.00 |
VQ Other Taxes, Duties, and Similar Debts | 103.00 | 103.00 | | 103.00 |
VS Prepaid expenses | 100.00 | | | 100.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 73 974.00 | 69 822.00 | 4 152.00 | 73 974.00 |
VW VAT | 900.00 | 900.00 | | 900.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 971 856.00 | 7 917 346.00 | 54 510.00 | 7 971 856.00 |
