| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 6 098.00 | | 6 098.00 | 6 098.00 |
AP Buildings | 712 778.00 | 712 778.00 | | 712 778.00 |
AR Technical installations, industrial equipment and tools | 135 689.00 | 135 689.00 | | 135 689.00 |
AT Other tangible assets | 64 053.00 | 64 053.00 | | 64 053.00 |
BJ TOTAL (I) | 918 617.00 | 912 519.00 | 6 098.00 | 918 617.00 |
BZ Other receivables | 11 669.00 | | 11 669.00 | 11 669.00 |
CF Cash and cash equivalents | 126.00 | | 126.00 | 126.00 |
CJ TOTAL (II) | 11 795.00 | | 11 795.00 | 11 795.00 |
CO Grand total (0 to V) | 930 412.00 | 912 519.00 | 17 893.00 | 930 412.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 152 449.00 | | | 152 449.00 |
DD Legal reserve (1) | 6 737.00 | | | 6 737.00 |
DH Retained earnings | -228 478.00 | | | -228 478.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -8 906.00 | | | -8 906.00 |
DL TOTAL (I) | -78 198.00 | | | -78 198.00 |
DV Miscellaneous Loans and Financial Debts (4) | 96 091.00 | | | 96 091.00 |
EC TOTAL (IV) | 96 091.00 | | | 96 091.00 |
EE Grand total (I to V) | 17 893.00 | | | 17 893.00 |
EG Accrued income and payables due within one year | 96 091.00 | | | 96 091.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 8 640.00 | |
GE Other Expenses | | | 8 640.00 | |
GF Total Operating Expenses (II) | | | -8 640.00 | |
GR Interest and similar expenses | | | 266.00 | |
GU Total financial expenses (VI) | | | 266.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -266.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -8 906.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 8 906.00 | | | 8 906.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | -8 906.00 | | | -8 906.00 |
| |
| 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 | 918 617.00 | | | 918 617.00 |
I4 DECREASES Grand Total | | | 918 617.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 918 617.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 918 617.00 | | | 918 617.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 912 519.00 | | | 912 519.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 912 519.00 | | | 912 519.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VB VAT | 11 669.00 | | | 11 669.00 |
VI Group and Associates | 96 091.00 | 96 091.00 | | 96 091.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 11 669.00 | 11 669.00 | | 11 669.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 96 091.00 | 96 091.00 | | 96 091.00 |
