| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 175 316.00 | 82 576.00 | 92 740.00 | 175 316.00 |
AP Buildings | 104 158.00 | 91 164.00 | 12 995.00 | 104 158.00 |
AR Technical installations, industrial equipment and tools | 457.00 | 457.00 | | 457.00 |
AT Other tangible assets | 64 197.00 | 56 790.00 | 7 407.00 | 64 197.00 |
BH Other financial assets | 4 339.00 | | 4 339.00 | 4 339.00 |
BJ TOTAL (I) | 348 468.00 | 230 986.00 | 117 481.00 | 348 468.00 |
BX Customers and related accounts | 43 200.00 | | 43 200.00 | 43 200.00 |
BZ Other receivables | 122 787.00 | | 122 787.00 | 122 787.00 |
CF Cash and cash equivalents | 47.00 | | 47.00 | 47.00 |
CH Prepaid expenses | 781.00 | | 781.00 | 781.00 |
CJ TOTAL (II) | 166 814.00 | | 166 814.00 | 166 814.00 |
CO Grand total (0 to V) | 515 282.00 | 230 986.00 | 284 296.00 | 515 282.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 245.00 | 15 245.00 | | 15 245.00 |
DD Legal reserve (1) | 13 077.00 | 13 077.00 | | 13 077.00 |
DH Retained earnings | 160 877.00 | 110 062.00 | | 160 877.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -22 356.00 | 52 015.00 | | -22 356.00 |
DL TOTAL (I) | 166 843.00 | 190 399.00 | | 166 843.00 |
DU Loans and Debts from Credit Institutions (3) | 6 689.00 | | | 6 689.00 |
DV Miscellaneous Loans and Financial Debts (4) | 20 235.00 | 19 035.00 | | 20 235.00 |
DX Trade payables and related accounts | 34 579.00 | 33 963.00 | | 34 579.00 |
DY Tax and social security liabilities | 17 071.00 | 48 858.00 | | 17 071.00 |
EA Other liabilities | 38 879.00 | 38 879.00 | | 38 879.00 |
EC TOTAL (IV) | 117 453.00 | 140 736.00 | | 117 453.00 |
EE Grand total (I to V) | 284 296.00 | 331 135.00 | | 284 296.00 |
EG Accrued income and payables due within one year | 117 453.00 | 140 736.00 | | 117 453.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 1 541.00 | | | 1 541.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 157 991.00 | | 157 991.00 | 157 991.00 |
FJ Net sales | 157 991.00 | | 157 991.00 | 157 991.00 |
FR Total operating income (I) | | | 157 991.00 | |
FW Other purchases and external expenses | | | 70 086.00 | |
FX Taxes, duties, and similar payments | | | 8 122.00 | |
FY Salaries and Wages | | | 60 543.00 | |
FZ Social Security Contributions | | | 24 122.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 16 861.00 | |
GF Total Operating Expenses (II) | | | 179 733.00 | |
GG - OPERATING RESULT (I - II) | | | -21 742.00 | |
GR Interest and similar expenses | | | 614.00 | |
GU Total financial expenses (VI) | | | 614.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -614.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -22 356.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 916.00 | | |
HH Total exceptional expenses (VIII) | | 916.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -916.00 | | |
HK Income tax | | 2 651.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 157 991.00 | 214 503.00 | | 157 991.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 180 347.00 | 162 488.00 | | 180 347.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -22 356.00 | 52 015.00 | | -22 356.00 |
HP References: Equipment leasing | 2 412.00 | 2 412.00 | | 2 412.00 |
| |
| 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 | 348 468.00 | | | 348 468.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 339.00 | |
I4 DECREASES Grand Total | | | 348 468.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 344 128.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 344 128.00 | | | 344 128.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 339.00 | | | 4 339.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 214 126.00 | 16 861.00 | | 214 126.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 214 126.00 | 16 861.00 | | 214 126.00 |
| |
| 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 | 34 579.00 | 34 579.00 | | 34 579.00 |
8C Staff and Related Accounts | 4 223.00 | 4 223.00 | | 4 223.00 |
8D Social Security and Other Social Organizations | 9 444.00 | 9 444.00 | | 9 444.00 |
8K Other liabilities (including liabilities related to repo transactions) | 38 879.00 | 38 879.00 | | 38 879.00 |
UT Other financial assets | 4 339.00 | 4 339.00 | | 4 339.00 |
UX Other trade receivables | 43 200.00 | | | 43 200.00 |
UY Staff and related accounts | 35 565.00 | | | 35 565.00 |
VB VAT | 5 588.00 | | | 5 588.00 |
VC Group and associates | 40 270.00 | | | 40 270.00 |
VH Loans with a maturity of more than one year at origin | 6 689.00 | 6 689.00 | | 6 689.00 |
VI Group and Associates | 20 235.00 | 20 235.00 | | 20 235.00 |
VQ Other Taxes, Duties, and Similar Debts | 865.00 | 865.00 | | 865.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 41 363.00 | | | 41 363.00 |
VS Prepaid expenses | 781.00 | | | 781.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 171 106.00 | 171 106.00 | | 171 106.00 |
VW VAT | 2 538.00 | 2 538.00 | | 2 538.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 117 452.00 | 117 452.00 | | 117 452.00 |
