| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 10 236.00 | | 10 236.00 | 10 236.00 |
AP Buildings | 216 844.00 | 145 877.00 | 70 966.00 | 216 844.00 |
AT Other tangible assets | 228 127.00 | 14 058.00 | 214 069.00 | 228 127.00 |
BJ TOTAL (I) | 455 207.00 | 159 935.00 | 295 272.00 | 455 207.00 |
BZ Other receivables | 47 331.00 | | 47 331.00 | 47 331.00 |
CF Cash and cash equivalents | 214 603.00 | | 214 603.00 | 214 603.00 |
CH Prepaid expenses | 723.00 | | 723.00 | 723.00 |
CJ TOTAL (II) | 262 657.00 | | 262 657.00 | 262 657.00 |
CO Grand total (0 to V) | 717 864.00 | 159 935.00 | 557 929.00 | 717 864.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 457 347.00 | 457 347.00 | | 457 347.00 |
DD Legal reserve (1) | 5 279.00 | 4 863.00 | | 5 279.00 |
DH Retained earnings | 86 495.00 | 78 587.00 | | 86 495.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -23 593.00 | 8 325.00 | | -23 593.00 |
DL TOTAL (I) | 525 529.00 | 549 121.00 | | 525 529.00 |
DX Trade payables and related accounts | 32 400.00 | 24 500.00 | | 32 400.00 |
EC TOTAL (IV) | 32 400.00 | 24 500.00 | | 32 400.00 |
EE Grand total (I to V) | 557 929.00 | 573 621.00 | | 557 929.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 46 749.00 | | 46 749.00 | 46 749.00 |
FJ Net sales | 46 749.00 | | 46 749.00 | 46 749.00 |
FR Total operating income (I) | | | 46 749.00 | |
FW Other purchases and external expenses | | | 42 309.00 | |
FX Taxes, duties, and similar payments | | | 5 183.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 22 788.00 | |
GE Other Expenses | | | 47.00 | |
GF Total Operating Expenses (II) | | | 70 327.00 | |
GG - OPERATING RESULT (I - II) | | | -23 578.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -23 578.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 15.00 | | | 15.00 |
HH Total exceptional expenses (VIII) | 15.00 | | | 15.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -15.00 | | | -15.00 |
HK Income tax | | 4 162.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 46 749.00 | 57 868.00 | | 46 749.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 70 342.00 | 49 543.00 | | 70 342.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -23 593.00 | 8 325.00 | | -23 593.00 |
| |
| 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 | 227 080.00 | | 228 127.00 | 227 080.00 |
I4 DECREASES Grand Total | | | 455 207.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 455 207.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 227 080.00 | | 228 127.00 | 227 080.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 137 147.00 | 22 788.00 | | 137 147.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 137 147.00 | 22 788.00 | | 137 147.00 |
| |
| 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 | 32 400.00 | 32 400.00 | | 32 400.00 |
VM Income taxes | 12.00 | | | 12.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 34 444.00 | | | 34 444.00 |
VS Prepaid expenses | 723.00 | | | 723.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 48 055.00 | 48 055.00 | | 48 055.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 32 400.00 | 32 400.00 | | 32 400.00 |
