| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 3 155 245.00 | | 3 155 245.00 | 3 155 245.00 |
AP Buildings | 988 888.00 | 239 675.00 | 749 213.00 | 988 888.00 |
BJ TOTAL (I) | 4 144 133.00 | 239 675.00 | 3 904 458.00 | 4 144 133.00 |
BZ Other receivables | 4 218.00 | | 4 218.00 | 4 218.00 |
CJ TOTAL (II) | 4 218.00 | | 4 218.00 | 4 218.00 |
CO Grand total (0 to V) | 4 148 351.00 | 239 675.00 | 3 908 676.00 | 4 148 351.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200.00 | 200.00 | | 200.00 |
DG Other reserves | 185 394.00 | 185 394.00 | | 185 394.00 |
DH Retained earnings | -1 461 422.00 | -1 293 551.00 | | -1 461 422.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -74 324.00 | -167 871.00 | | -74 324.00 |
DL TOTAL (I) | -1 350 152.00 | -1 275 828.00 | | -1 350 152.00 |
DU Loans and Debts from Credit Institutions (3) | 999.00 | 1 392.00 | | 999.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 249 906.00 | 23 224.00 | | 5 249 906.00 |
DX Trade payables and related accounts | 7 924.00 | 2 286.00 | | 7 924.00 |
DY Tax and social security liabilities | | 9 637.00 | | |
DZ Fixed asset liabilities and related accounts | | 23 256.00 | | |
EA Other liabilities | | 5 148 401.00 | | |
EC TOTAL (IV) | 5 258 828.00 | 5 208 195.00 | | 5 258 828.00 |
EE Grand total (I to V) | 3 908 676.00 | 3 932 368.00 | | 3 908 676.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 92 495.00 | | 92 495.00 | 92 495.00 |
FJ Net sales | 92 495.00 | | 92 495.00 | 92 495.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 92 496.00 | |
FW Other purchases and external expenses | | | 19 532.00 | |
FX Taxes, duties, and similar payments | | | 16 227.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 27 328.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 63 089.00 | |
GG - OPERATING RESULT (I - II) | | | 29 407.00 | |
GR Interest and similar expenses | | | 103 732.00 | |
GU Total financial expenses (VI) | | | 103 732.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -103 732.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -74 324.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 92 496.00 | 100 336.00 | | 92 496.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 166 821.00 | 268 207.00 | | 166 821.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -74 324.00 | -167 871.00 | | -74 324.00 |
| |
| 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 | 4 144 133.00 | | | 4 144 133.00 |
I4 DECREASES Grand Total | | | 4 144 133.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 4 144 133.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 144 133.00 | | | 4 144 133.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 212 348.00 | 27 328.00 | | 212 348.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 212 348.00 | 27 328.00 | | 212 348.00 |
| |
| 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 | 5 240 906.00 | 5 217 782.00 | | 5 240 906.00 |
8B Suppliers and Related Accounts | 7 924.00 | 7 924.00 | | 7 924.00 |
8E Income Taxes | | | -9.00 | |
VB VAT | 1 629.00 | | | 1 629.00 |
VG Loans with a maturity of up to one year at origin | 999.00 | 999.00 | | 999.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 589.00 | | | 2 589.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 218.00 | 4 218.00 | | 4 218.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 249 828.00 | 5 226 705.00 | | 5 249 828.00 |
