| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 3 599.00 | 3 599.00 | | 3 599.00 |
AP Buildings | 745 729.00 | 743 053.00 | 2 676.00 | 745 729.00 |
AR Technical installations, industrial equipment and tools | 93 618.00 | 93 618.00 | | 93 618.00 |
BJ TOTAL (I) | 842 946.00 | 840 270.00 | 2 676.00 | 842 946.00 |
BZ Other receivables | 326 186.00 | | 326 186.00 | 326 186.00 |
CF Cash and cash equivalents | 24 049.00 | | 24 049.00 | 24 049.00 |
CH Prepaid expenses | 594.00 | | 594.00 | 594.00 |
CJ TOTAL (II) | 350 829.00 | | 350 829.00 | 350 829.00 |
CO Grand total (0 to V) | 1 193 776.00 | 840 270.00 | 353 505.00 | 1 193 776.00 |
| |
| 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) | 1 524.00 | 1 524.00 | | 1 524.00 |
DG Other reserves | 735 621.00 | 735 621.00 | | 735 621.00 |
DH Retained earnings | -345 475.00 | -303 500.00 | | -345 475.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -91 483.00 | -41 975.00 | | -91 483.00 |
DL TOTAL (I) | 315 432.00 | 406 915.00 | | 315 432.00 |
DX Trade payables and related accounts | 38 073.00 | 28 198.00 | | 38 073.00 |
EC TOTAL (IV) | 38 073.00 | 28 198.00 | | 38 073.00 |
EE Grand total (I to V) | 353 505.00 | 435 113.00 | | 353 505.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 8 500.00 | | 8 500.00 | 8 500.00 |
FJ Net sales | 8 500.00 | | 8 500.00 | 8 500.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | 8 500.00 | |
FW Other purchases and external expenses | | | 75 709.00 | |
FX Taxes, duties, and similar payments | | | 29 728.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 753.00 | |
GF Total Operating Expenses (II) | | | 106 190.00 | |
GG - OPERATING RESULT (I - II) | | | -97 690.00 | |
GL Other interest and similar income | | | 6 207.00 | |
GP Total financial income (V) | | | 6 207.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 6 207.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -91 483.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 14 707.00 | 53 488.00 | | 14 707.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 106 190.00 | 95 463.00 | | 106 190.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -91 483.00 | -41 975.00 | | -91 483.00 |
| |
| 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 | 842 946.00 | | | 842 946.00 |
I4 DECREASES Grand Total | | | 842 946.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 842 946.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 842 946.00 | | | 842 946.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 839 517.00 | 753.00 | | 839 517.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 839 517.00 | 753.00 | | 839 517.00 |
| |
| 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 | 38 073.00 | 38 073.00 | | 38 073.00 |
VB VAT | 453.00 | | | 453.00 |
VC Group and associates | 325 733.00 | | | 325 733.00 |
VS Prepaid expenses | 594.00 | | | 594.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 326 780.00 | 326 780.00 | | 326 780.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 38 073.00 | 38 073.00 | | 38 073.00 |
