| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 619 042.00 | | 619 042.00 | 619 042.00 |
AP Buildings | 1 045 825.00 | 485 706.00 | 560 118.00 | 1 045 825.00 |
AR Technical installations, industrial equipment and tools | 2 624.00 | 2 624.00 | | 2 624.00 |
AT Other tangible assets | 664 988.00 | 366 858.00 | 298 130.00 | 664 988.00 |
BJ TOTAL (I) | 2 332 481.00 | 855 190.00 | 1 477 291.00 | 2 332 481.00 |
BX Customers and related accounts | 78 288.00 | | 78 288.00 | 78 288.00 |
BZ Other receivables | 1 104.00 | | 1 104.00 | 1 104.00 |
CF Cash and cash equivalents | 90 428.00 | | 90 428.00 | 90 428.00 |
CJ TOTAL (II) | 169 821.00 | | 169 821.00 | 169 821.00 |
CO Grand total (0 to V) | 2 502 303.00 | 855 190.00 | 1 647 113.00 | 2 502 303.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 42 000.00 | | | 42 000.00 |
DD Legal reserve (1) | 4 200.00 | | | 4 200.00 |
DG Other reserves | 936 156.00 | | | 936 156.00 |
DH Retained earnings | 306 240.00 | | | 306 240.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 659.00 | | | 4 659.00 |
DL TOTAL (I) | 1 293 255.00 | | | 1 293 255.00 |
DV Miscellaneous Loans and Financial Debts (4) | 23 994.00 | | | 23 994.00 |
DX Trade payables and related accounts | 15 180.00 | | | 15 180.00 |
EA Other liabilities | 314 682.00 | | | 314 682.00 |
EC TOTAL (IV) | 353 857.00 | | | 353 857.00 |
EE Grand total (I to V) | 1 647 113.00 | | | 1 647 113.00 |
EG Accrued income and payables due within one year | 329 862.00 | | | 329 862.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 117 386.00 | | 117 386.00 | 117 386.00 |
FJ Net sales | 117 386.00 | | 117 386.00 | 117 386.00 |
FR Total operating income (I) | | | 117 386.00 | |
FW Other purchases and external expenses | | | 21 736.00 | |
FX Taxes, duties, and similar payments | | | 23 425.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 65 231.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 110 397.00 | |
GG - OPERATING RESULT (I - II) | | | 6 989.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 989.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 330.00 | | | 2 330.00 |
HL TOTAL REVENUE (I + III + V + VII) | 117 386.00 | 117 285.00 | | 117 386.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 112 727.00 | | | 112 727.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 659.00 | | | 4 659.00 |
| |
| 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 | 2 266 744.00 | | | 2 266 744.00 |
I4 DECREASES Grand Total | | | 2 332 481.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 332 481.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 266 744.00 | | | 2 266 744.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 789 959.00 | 65 231.00 | | 789 959.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 789 959.00 | 65 231.00 | | 789 959.00 |
| |
| 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 | 23 995.00 | | | 23 995.00 |
8B Suppliers and Related Accounts | 15 180.00 | 15 180.00 | | 15 180.00 |
8K Other liabilities (including liabilities related to repo transactions) | 314 682.00 | 314 682.00 | | 314 682.00 |
UX Other trade receivables | 78 289.00 | | | 78 289.00 |
VM Income taxes | 826.00 | | | 826.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 279.00 | | | 279.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 79 394.00 | 79 394.00 | | 79 394.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 353 857.00 | 329 862.00 | | 353 857.00 |
