| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 114 996.00 | 64 580.00 | 50 416.00 | 114 996.00 |
AP Buildings | 808 485.00 | 787 042.00 | 21 443.00 | 808 485.00 |
AR Technical installations, industrial equipment and tools | 7 837.00 | 7 837.00 | | 7 837.00 |
AT Other tangible assets | 7 908.00 | 767.00 | 7 141.00 | 7 908.00 |
BJ TOTAL (I) | 1 349 226.00 | 1 130 964.00 | 218 262.00 | 1 349 226.00 |
BZ Other receivables | 61 832.00 | | 61 832.00 | 61 832.00 |
CF Cash and cash equivalents | 1 788.00 | | 1 788.00 | 1 788.00 |
CH Prepaid expenses | 373.00 | | 373.00 | 373.00 |
CJ TOTAL (II) | 63 992.00 | | 63 992.00 | 63 992.00 |
CO Grand total (0 to V) | 1 413 218.00 | 1 130 964.00 | 282 255.00 | 1 413 218.00 |
CU Other investments | 410 000.00 | 270 738.00 | 139 262.00 | 410 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 150 000.00 | 150 000.00 | | 150 000.00 |
DD Legal reserve (1) | 15 000.00 | 15 000.00 | | 15 000.00 |
DG Other reserves | 60 000.00 | 60 000.00 | | 60 000.00 |
DH Retained earnings | -33 022.00 | 580.00 | | -33 022.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 940.00 | -33 602.00 | | 1 940.00 |
DL TOTAL (I) | 193 918.00 | 191 978.00 | | 193 918.00 |
DU Loans and Debts from Credit Institutions (3) | 142.00 | 138.00 | | 142.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 008.00 | 948.00 | | 1 008.00 |
DX Trade payables and related accounts | 9 332.00 | 33 992.00 | | 9 332.00 |
DY Tax and social security liabilities | 77 855.00 | 49 378.00 | | 77 855.00 |
EC TOTAL (IV) | 88 337.00 | 84 456.00 | | 88 337.00 |
EE Grand total (I to V) | 282 255.00 | 276 434.00 | | 282 255.00 |
EG Accrued income and payables due within one year | 88 337.00 | 84 456.00 | | 88 337.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 142.00 | 138.00 | | 142.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 163 590.00 | | 163 590.00 | 163 590.00 |
FJ Net sales | 163 590.00 | | 163 590.00 | 163 590.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 164.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 165 755.00 | |
FW Other purchases and external expenses | | | 46 940.00 | |
FX Taxes, duties, and similar payments | | | 25 523.00 | |
FY Salaries and Wages | | | 74 164.00 | |
FZ Social Security Contributions | | | 32 063.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 253.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 181 942.00 | |
GG - OPERATING RESULT (I - II) | | | -16 187.00 | |
GM Reversals of provisions and transfers of expenses | | | 22 645.00 | |
GP Total financial income (V) | | | 22 645.00 | |
GR Interest and similar expenses | | | 1 241.00 | |
GU Total financial expenses (VI) | | | 1 241.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 21 404.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 217.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 2 164.00 | 3 956.00 | | 2 164.00 |
HE Exceptional expenses on management operations | 3 549.00 | 1 007.00 | | 3 549.00 |
HH Total exceptional expenses (VIII) | 3 549.00 | 1 007.00 | | 3 549.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 549.00 | -1 007.00 | | -3 549.00 |
HK Income tax | -273.00 | -387.00 | | -273.00 |
HL TOTAL REVENUE (I + III + V + VII) | 188 400.00 | 156 101.00 | | 188 400.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 186 460.00 | 189 704.00 | | 186 460.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 940.00 | -33 602.00 | | 1 940.00 |
| |
| 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 | 1 341 318.00 | | 7 908.00 | 1 341 318.00 |
I3 DECREASES Total Financial Fixed Assets | | | 410 000.00 | |
I4 DECREASES Grand Total | | | 1 349 226.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 939 226.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 931 318.00 | | 7 908.00 | 931 318.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 410 000.00 | | | 410 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 856 973.00 | 3 253.00 | | 856 973.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 856 973.00 | 3 253.00 | | 856 973.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 293 383.00 | | 22 645.00 | 293 383.00 |
7C Grand total | 293 383.00 | | 22 645.00 | 293 383.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | | 22 645.00 | |
| |
| 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 | 9 332.00 | 9 332.00 | | 9 332.00 |
8D Social Security and Other Social Organizations | 17 413.00 | 17 413.00 | | 17 413.00 |
UY Staff and related accounts | 329.00 | | | 329.00 |
VB VAT | 1 480.00 | | | 1 480.00 |
VC Group and associates | 59 524.00 | | | 59 524.00 |
VG Loans with a maturity of up to one year at origin | 142.00 | 142.00 | | 142.00 |
VI Group and Associates | 1 008.00 | 1 008.00 | | 1 008.00 |
VM Income taxes | 273.00 | | | 273.00 |
VQ Other Taxes, Duties, and Similar Debts | 38 603.00 | 38 603.00 | | 38 603.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 226.00 | | | 226.00 |
VS Prepaid expenses | 373.00 | | | 373.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 62 204.00 | 62 204.00 | | 62 204.00 |
VW VAT | 21 838.00 | 21 838.00 | | 21 838.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 88 337.00 | 88 337.00 | | 88 337.00 |
