| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 890 207.00 | | 890 207.00 | 890 207.00 |
AP Buildings | 7 846 778.00 | 260 126.00 | 7 586 652.00 | 7 846 778.00 |
BJ TOTAL (I) | 8 736 985.00 | 260 126.00 | 8 476 859.00 | 8 736 985.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 52 020.00 | | 52 020.00 | 52 020.00 |
CJ TOTAL (II) | 52 020.00 | | 52 020.00 | 52 020.00 |
CO Grand total (0 to V) | 8 789 005.00 | 260 126.00 | 8 528 879.00 | 8 789 005.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 555 629.00 | 2 555 629.00 | | 2 555 629.00 |
DH Retained earnings | -18 959.00 | -9 562.00 | | -18 959.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -11 104.00 | -9 398.00 | | -11 104.00 |
DL TOTAL (I) | 2 525 566.00 | 2 536 670.00 | | 2 525 566.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 003 314.00 | 6 197 719.00 | | 6 003 314.00 |
EC TOTAL (IV) | 6 003 314.00 | 6 197 719.00 | | 6 003 314.00 |
EE Grand total (I to V) | 8 528 879.00 | 8 734 389.00 | | 8 528 879.00 |
EG Accrued income and payables due within one year | 190 216.00 | 238 216.00 | | 190 216.00 |
EI Including equity loans | 6 003 314.00 | | | 6 003 314.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 190 216.00 | | 190 216.00 | 190 216.00 |
FJ Net sales | 190 216.00 | | 190 216.00 | 190 216.00 |
FN Capitalized production | | | | |
FR Total operating income (I) | | | 190 216.00 | |
FW Other purchases and external expenses | | | 5 151.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 196 169.00 | |
GF Total Operating Expenses (II) | | | 201 320.00 | |
GG - OPERATING RESULT (I - II) | | | -11 104.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -11 104.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 190 216.00 | 59 593.00 | | 190 216.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 201 320.00 | 68 991.00 | | 201 320.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -11 104.00 | -9 398.00 | | -11 104.00 |
| |
| 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 | 8 736 985.00 | | | 8 736 985.00 |
I4 DECREASES Grand Total | | | 8 736 985.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 8 736 985.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 8 736 985.00 | | | 8 736 985.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | | 260 126.00 | |
QU DEPRECIATION Total Tangible Fixed Assets | | | 260 126.00 | |
| |
| 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 | 6 003 314.00 | 190 216.00 | 760 864.00 | 6 003 314.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 003 314.00 | 190 216.00 | 760 864.00 | 6 003 314.00 |
