| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 424 180.00 | | 424 180.00 | 424 180.00 |
AP Buildings | 3 850 610.00 | 1 389 157.00 | 2 461 453.00 | 3 850 610.00 |
BJ TOTAL (I) | 4 274 790.00 | 1 389 157.00 | 2 885 633.00 | 4 274 790.00 |
BX Customers and related accounts | 723 721.00 | | 723 721.00 | 723 721.00 |
BZ Other receivables | 227 231.00 | | 227 231.00 | 227 231.00 |
CF Cash and cash equivalents | 44 022.00 | | 44 022.00 | 44 022.00 |
CJ TOTAL (II) | 994 974.00 | | 994 974.00 | 994 974.00 |
CO Grand total (0 to V) | 5 269 764.00 | 1 389 157.00 | 3 880 607.00 | 5 269 764.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 500 000.00 | 1 500 000.00 | | 1 500 000.00 |
DH Retained earnings | -1 392 652.00 | -1 245 042.00 | | -1 392 652.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -210 577.00 | -147 609.00 | | -210 577.00 |
DL TOTAL (I) | -103 228.00 | 107 348.00 | | -103 228.00 |
DU Loans and Debts from Credit Institutions (3) | 1 277.00 | 165.00 | | 1 277.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 509 873.00 | 3 440 561.00 | | 3 509 873.00 |
DX Trade payables and related accounts | 2 604.00 | 5 711.00 | | 2 604.00 |
DY Tax and social security liabilities | 120 081.00 | 105 506.00 | | 120 081.00 |
EA Other liabilities | 350 000.00 | 200 000.00 | | 350 000.00 |
EC TOTAL (IV) | 3 983 835.00 | 3 751 944.00 | | 3 983 835.00 |
EE Grand total (I to V) | 3 880 607.00 | 3 859 292.00 | | 3 880 607.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 120 000.00 | | 120 000.00 | 120 000.00 |
FJ Net sales | 120 000.00 | | 120 000.00 | 120 000.00 |
FR Total operating income (I) | | | 120 000.00 | |
FW Other purchases and external expenses | | | 69 326.00 | |
FX Taxes, duties, and similar payments | | | 35 720.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 160 450.00 | |
GF Total Operating Expenses (II) | | | 265 496.00 | |
GG - OPERATING RESULT (I - II) | | | -145 496.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 4 231.00 | |
GP Total financial income (V) | | | 4 231.00 | |
GR Interest and similar expenses | | | 69 312.00 | |
GU Total financial expenses (VI) | | | 69 312.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -65 080.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -210 577.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 25.00 | | |
HH Total exceptional expenses (VIII) | | 25.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -25.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 124 231.00 | 124 059.00 | | 124 231.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 334 808.00 | 271 668.00 | | 334 808.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -210 577.00 | -147 609.00 | | -210 577.00 |
| |
| 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 | 4 274 790.00 | | | 4 274 790.00 |
I4 DECREASES Grand Total | | | 4 274 790.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 4 274 790.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 274 790.00 | | | 4 274 790.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 228 707.00 | 160 450.00 | | 1 228 707.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 228 707.00 | 160 450.00 | | 1 228 707.00 |
| |
| 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 | 2 604.00 | 2 604.00 | | 2 604.00 |
8K Other liabilities (including liabilities related to repo transactions) | 350 000.00 | 350 000.00 | | 350 000.00 |
UX Other trade receivables | 723 721.00 | | | 723 721.00 |
VB VAT | 11 103.00 | | | 11 103.00 |
VC Group and associates | 214 120.00 | | | 214 120.00 |
VG Loans with a maturity of up to one year at origin | 1 277.00 | 1 277.00 | | 1 277.00 |
VI Group and Associates | 3 509 873.00 | 3 509 873.00 | | 3 509 873.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 008.00 | | | 2 008.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 950 952.00 | 950 952.00 | | 950 952.00 |
VW VAT | 120 081.00 | 120 081.00 | | 120 081.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 983 835.00 | 3 983 835.00 | | 3 983 835.00 |
