| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 28 424.00 | | 28 424.00 | 28 424.00 |
AP Buildings | 282 573.00 | 258 658.00 | 23 915.00 | 282 573.00 |
BB Receivables related to investments | 10 000.00 | | 10 000.00 | 10 000.00 |
BJ TOTAL (I) | 1 179 047.00 | 258 658.00 | 920 390.00 | 1 179 047.00 |
BZ Other receivables | 706.00 | | 706.00 | 706.00 |
CF Cash and cash equivalents | 18 205.00 | | 18 205.00 | 18 205.00 |
CJ TOTAL (II) | 18 911.00 | | 18 911.00 | 18 911.00 |
CO Grand total (0 to V) | 1 197 958.00 | 258 658.00 | 939 300.00 | 1 197 958.00 |
CU Other investments | 858 051.00 | | 858 051.00 | 858 051.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 476 400.00 | 476 400.00 | | 476 400.00 |
DD Legal reserve (1) | 47 640.00 | 47 640.00 | | 47 640.00 |
DG Other reserves | 349 129.00 | 317 524.00 | | 349 129.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -11 615.00 | 31 606.00 | | -11 615.00 |
DL TOTAL (I) | 861 554.00 | 873 169.00 | | 861 554.00 |
DX Trade payables and related accounts | 4 236.00 | 4 182.00 | | 4 236.00 |
DY Tax and social security liabilities | 2 710.00 | 2 705.00 | | 2 710.00 |
DZ Fixed asset liabilities and related accounts | 70 800.00 | | | 70 800.00 |
EC TOTAL (IV) | 77 746.00 | 6 887.00 | | 77 746.00 |
EE Grand total (I to V) | 939 300.00 | 880 056.00 | | 939 300.00 |
EG Accrued income and payables due within one year | 77 746.00 | 6 887.00 | | 77 746.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 50 400.00 | | 50 400.00 | 50 400.00 |
FJ Net sales | 50 400.00 | | 50 400.00 | 50 400.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 14 321.00 | |
FR Total operating income (I) | | | 64 721.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 3 997.00 | |
FX Taxes, duties, and similar payments | | | 14 321.00 | |
FY Salaries and Wages | | | 9 000.00 | |
FZ Social Security Contributions | | | 3 329.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 689.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 34 336.00 | |
GG - OPERATING RESULT (I - II) | | | 30 385.00 | |
GR Interest and similar expenses | | | 42 000.00 | |
GU Total financial expenses (VI) | | | 42 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -42 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -11 615.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 14 321.00 | | | 14 321.00 |
HL TOTAL REVENUE (I + III + V + VII) | 64 721.00 | 50 400.00 | | 64 721.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 76 336.00 | 18 795.00 | | 76 336.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -11 615.00 | 31 606.00 | | -11 615.00 |
| |
| 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 | 1 110 247.00 | | 140 800.00 | 1 110 247.00 |
I3 DECREASES Total Financial Fixed Assets | | 72 000.00 | 868 051.00 | |
I4 DECREASES Grand Total | | 72 000.00 | 1 179 047.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 310 996.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 310 996.00 | | | 310 996.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 799 251.00 | | 140 800.00 | 799 251.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 254 969.00 | 3 689.00 | | 254 969.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 254 969.00 | 3 689.00 | | 254 969.00 |
| |
| 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 | 4 236.00 | 4 236.00 | | 4 236.00 |
8C Staff and Related Accounts | 606.00 | 606.00 | | 606.00 |
8D Social Security and Other Social Organizations | 1 264.00 | 1 264.00 | | 1 264.00 |
8J Fixed Asset Liabilities and Related Accounts | 70 800.00 | 70 800.00 | | 70 800.00 |
UL Receivables related to investments | 10 000.00 | | | 10 000.00 |
VB VAT | 706.00 | | | 706.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 706.00 | 706.00 | 10 000.00 | 10 706.00 |
VW VAT | 840.00 | 840.00 | | 840.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 77 746.00 | 77 746.00 | | 77 746.00 |
