| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 31 762.00 | | 31 762.00 | 31 762.00 |
AP Buildings | 1 543 815.00 | 462 034.00 | 1 081 781.00 | 1 543 815.00 |
AT Other tangible assets | 28 033.00 | 28 033.00 | | 28 033.00 |
BJ TOTAL (I) | 1 603 610.00 | 490 067.00 | 1 113 543.00 | 1 603 610.00 |
BX Customers and related accounts | 32 291.00 | | 32 291.00 | 32 291.00 |
BZ Other receivables | 94.00 | | 94.00 | 94.00 |
CF Cash and cash equivalents | 1 176.00 | | 1 176.00 | 1 176.00 |
CJ TOTAL (II) | 33 561.00 | | 33 561.00 | 33 561.00 |
CO Grand total (0 to V) | 1 637 171.00 | 490 067.00 | 1 147 104.00 | 1 637 171.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DH Retained earnings | -595 596.00 | -578 420.00 | | -595 596.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -25 144.00 | -17 176.00 | | -25 144.00 |
DL TOTAL (I) | -612 740.00 | -587 596.00 | | -612 740.00 |
DU Loans and Debts from Credit Institutions (3) | 1 272 493.00 | 1 346 373.00 | | 1 272 493.00 |
DV Miscellaneous Loans and Financial Debts (4) | 486 905.00 | 448 155.00 | | 486 905.00 |
DY Tax and social security liabilities | 446.00 | 270.00 | | 446.00 |
EC TOTAL (IV) | 1 759 844.00 | 1 794 798.00 | | 1 759 844.00 |
EE Grand total (I to V) | 1 147 104.00 | 1 207 202.00 | | 1 147 104.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 68 018.00 | | 68 018.00 | 68 018.00 |
FJ Net sales | 68 018.00 | | 68 018.00 | 68 018.00 |
FR Total operating income (I) | | | 68 018.00 | |
FW Other purchases and external expenses | | | 9 689.00 | |
FX Taxes, duties, and similar payments | | | 2 578.00 | |
FZ Social Security Contributions | | | 1 227.00 | |
GF Total Operating Expenses (II) | | | 60 276.00 | |
GG - OPERATING RESULT (I - II) | | | 7 742.00 | |
GU Total financial expenses (VI) | | | 32 886.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -32 886.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -25 144.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 68 018.00 | 82 206.00 | | 68 018.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 93 162.00 | 99 382.00 | | 93 162.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -25 144.00 | -17 176.00 | | -25 144.00 |
| |
| 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 | 1 603 610.00 | | | 1 603 610.00 |
I4 DECREASES Grand Total | | | 1 603 610.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 603 610.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 603 610.00 | | | 1 603 610.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 443 285.00 | 46 782.00 | | 443 285.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 443 285.00 | 46 782.00 | | 443 285.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 486 905.00 | 486 905.00 | | 486 905.00 |
VG Loans with a maturity of up to one year at origin | 1 272 493.00 | 90 708.00 | 433 566.00 | 1 272 493.00 |
VQ Other Taxes, Duties, and Similar Debts | 446.00 | 446.00 | | 446.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 32 385.00 | 32 385.00 | | 32 385.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 759 844.00 | 578 059.00 | 433 566.00 | 1 759 844.00 |
