| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 12 575 806.00 | 5 952 948.00 | 6 622 859.00 | 12 575 806.00 |
AR Technical installations, industrial equipment and tools | 133 878.00 | 133 878.00 | | 133 878.00 |
AT Other tangible assets | 195 757.00 | 185 774.00 | 9 984.00 | 195 757.00 |
BJ TOTAL (I) | 12 905 441.00 | 6 272 599.00 | 6 632 842.00 | 12 905 441.00 |
BX Customers and related accounts | 240 000.00 | | 240 000.00 | 240 000.00 |
BZ Other receivables | 620.00 | | 620.00 | 620.00 |
CF Cash and cash equivalents | 235 225.00 | | 235 225.00 | 235 225.00 |
CJ TOTAL (II) | 475 845.00 | | 475 845.00 | 475 845.00 |
CO Grand total (0 to V) | 13 381 287.00 | 6 272 599.00 | 7 108 688.00 | 13 381 287.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 400 000.00 | 400 000.00 | | 400 000.00 |
DB Share, merger, contribution premiums, etc. | 1 804 000.00 | 1 804 000.00 | | 1 804 000.00 |
DH Retained earnings | -1 821 158.00 | -1 520 020.00 | | -1 821 158.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -319 589.00 | -301 138.00 | | -319 589.00 |
DL TOTAL (I) | 63 254.00 | 382 842.00 | | 63 254.00 |
DT Other Bond Issues | 1 500 000.00 | 1 500 000.00 | | 1 500 000.00 |
DU Loans and Debts from Credit Institutions (3) | 5 513 043.00 | 5 937 772.00 | | 5 513 043.00 |
DX Trade payables and related accounts | 3 720.00 | 3 672.00 | | 3 720.00 |
DY Tax and social security liabilities | 28 671.00 | | | 28 671.00 |
EC TOTAL (IV) | 7 045 434.00 | 7 441 444.00 | | 7 045 434.00 |
EE Grand total (I to V) | 7 108 688.00 | 7 824 287.00 | | 7 108 688.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 800 000.00 | | 800 000.00 | 800 000.00 |
FJ Net sales | 800 000.00 | | 800 000.00 | 800 000.00 |
FR Total operating income (I) | | | 800 000.00 | |
FW Other purchases and external expenses | | | 4 634.00 | |
FX Taxes, duties, and similar payments | | | 91 573.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 641 837.00 | |
GF Total Operating Expenses (II) | | | 738 044.00 | |
GG - OPERATING RESULT (I - II) | | | 61 956.00 | |
GR Interest and similar expenses | | | 381 545.00 | |
GU Total financial expenses (VI) | | | 381 545.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -381 545.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -319 589.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | | 18 655.00 | | |
HH Total exceptional expenses (VIII) | | 18 655.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -18 655.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 800 000.00 | 800 000.00 | | 800 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 119 589.00 | 1 101 138.00 | | 1 119 589.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -319 589.00 | -301 138.00 | | -319 589.00 |
| |
| 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 | 12 905 441.00 | | | 12 905 441.00 |
I4 DECREASES Grand Total | | | 12 905 441.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 12 905 441.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 12 905 441.00 | | | 12 905 441.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 630 762.00 | 641 838.00 | | 5 630 762.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 630 762.00 | 641 838.00 | | 5 630 762.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
7Z Other gross bonds with a maturity of up to one year | 1 500 000.00 | | | 1 500 000.00 |
8B Suppliers and Related Accounts | 3 720.00 | 3 720.00 | | 3 720.00 |
UX Other trade receivables | 240 000.00 | | | 240 000.00 |
VB VAT | 620.00 | | | 620.00 |
VH Loans with a maturity of more than one year at origin | 5 513 043.00 | 498 770.00 | 2 025 780.00 | 5 513 043.00 |
VQ Other Taxes, Duties, and Similar Debts | 28 671.00 | 28 671.00 | | 28 671.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 240 620.00 | 240 620.00 | | 240 620.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 045 434.00 | 531 161.00 | 2 025 780.00 | 7 045 434.00 |
