| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 4 579.00 | 4 579.00 | | 4 579.00 |
AN Land | 252 750.00 | | 252 750.00 | 252 750.00 |
AP Buildings | 598 761.00 | 244 816.00 | 353 945.00 | 598 761.00 |
BJ TOTAL (I) | 856 089.00 | 249 395.00 | 606 695.00 | 856 089.00 |
BZ Other receivables | 495.00 | | 495.00 | 495.00 |
CF Cash and cash equivalents | 1 738.00 | | 1 738.00 | 1 738.00 |
CJ TOTAL (II) | 2 234.00 | | 2 234.00 | 2 234.00 |
CO Grand total (0 to V) | 858 323.00 | 249 395.00 | 608 928.00 | 858 323.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -188 030.00 | -153 945.00 | | -188 030.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -32 945.00 | -34 085.00 | | -32 945.00 |
DL TOTAL (I) | -219 975.00 | -187 030.00 | | -219 975.00 |
DU Loans and Debts from Credit Institutions (3) | 320 546.00 | 361 263.00 | | 320 546.00 |
DV Miscellaneous Loans and Financial Debts (4) | 496 307.00 | 467 577.00 | | 496 307.00 |
DX Trade payables and related accounts | 2 971.00 | 2 959.00 | | 2 971.00 |
DY Tax and social security liabilities | 9 078.00 | 9 034.00 | | 9 078.00 |
EC TOTAL (IV) | 828 903.00 | 840 833.00 | | 828 903.00 |
EE Grand total (I to V) | 608 928.00 | 653 803.00 | | 608 928.00 |
EG Accrued income and payables due within one year | 542 002.00 | 520 410.00 | | 542 002.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 48 000.00 | | 48 000.00 | 48 000.00 |
FJ Net sales | 48 000.00 | | 48 000.00 | 48 000.00 |
FR Total operating income (I) | | | 48 000.00 | |
FW Other purchases and external expenses | | | 5 553.00 | |
FX Taxes, duties, and similar payments | | | 13 924.00 | |
FY Salaries and Wages | | | 46 665.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 66 143.00 | |
GG - OPERATING RESULT (I - II) | | | -18 143.00 | |
GR Interest and similar expenses | | | 14 802.00 | |
GU Total financial expenses (VI) | | | 14 802.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -14 802.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -32 945.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 48 000.00 | 48 000.00 | | 48 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 80 945.00 | 82 085.00 | | 80 945.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -32 945.00 | -34 085.00 | | -32 945.00 |
| |
| 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 | 856 089.00 | | | 856 089.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 4 579.00 | | | 4 579.00 |
I4 DECREASES Grand Total | | | 856 089.00 | |
IN DECREASES Start-up, development, or research expenses | | | 4 579.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 851 511.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 851 511.00 | | | 851 511.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 202 730.00 | 46 665.00 | | 202 730.00 |
CY DEPRECIATION Start-up, development, or research expenses | 4 579.00 | | | 4 579.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 198 151.00 | 46 665.00 | | 198 151.00 |
| |
| 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 | 2 971.00 | 2 971.00 | | 2 971.00 |
VB VAT | 495.00 | | | 495.00 |
VG Loans with a maturity of up to one year at origin | 88.00 | 88.00 | | 88.00 |
VH Loans with a maturity of more than one year at origin | 320 423.00 | 33 557.00 | 144 687.00 | 320 423.00 |
VI Group and Associates | 496 307.00 | 496 307.00 | | 496 307.00 |
VK Loans repaid during the year | 32 601.00 | | | 32 601.00 |
VQ Other Taxes, Duties, and Similar Debts | 500.00 | 500.00 | | 500.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 495.00 | 495.00 | | 495.00 |
VW VAT | 8 578.00 | 8 578.00 | | 8 578.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 828 868.00 | 542 002.00 | 144 687.00 | 828 868.00 |
