| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 567 500.00 | | 567 500.00 | 567 500.00 |
AP Buildings | 2 762 500.00 | 895 950.00 | 1 866 550.00 | 2 762 500.00 |
BJ TOTAL (I) | 3 330 000.00 | 895 950.00 | 2 434 050.00 | 3 330 000.00 |
BV Advances and down payments on orders | 12 726.00 | | 12 726.00 | 12 726.00 |
BX Customers and related accounts | 149 870.00 | | 149 870.00 | 149 870.00 |
BZ Other receivables | 79 747.00 | | 79 747.00 | 79 747.00 |
CD Marketable securities | 139 938.00 | | 139 938.00 | 139 938.00 |
CF Cash and cash equivalents | 69 305.00 | | 69 305.00 | 69 305.00 |
CJ TOTAL (II) | 451 586.00 | | 451 586.00 | 451 586.00 |
CO Grand total (0 to V) | 3 781 586.00 | 895 950.00 | 2 885 637.00 | 3 781 586.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DH Retained earnings | 111 048.00 | 348 847.00 | | 111 048.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -216 448.00 | -237 799.00 | | -216 448.00 |
DL TOTAL (I) | -97 150.00 | 119 298.00 | | -97 150.00 |
DU Loans and Debts from Credit Institutions (3) | 1 165 344.00 | 1 357 554.00 | | 1 165 344.00 |
DX Trade payables and related accounts | 74 753.00 | 66 543.00 | | 74 753.00 |
DY Tax and social security liabilities | 25 386.00 | 23 256.00 | | 25 386.00 |
EA Other liabilities | 1 693 785.00 | 1 319 248.00 | | 1 693 785.00 |
EB Prepaid income (2) | 23 518.00 | | | 23 518.00 |
EC TOTAL (IV) | 2 982 787.00 | 2 766 601.00 | | 2 982 787.00 |
EE Grand total (I to V) | 2 885 637.00 | 2 885 899.00 | | 2 885 637.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 20 300.00 | | 20 300.00 | 20 300.00 |
FJ Net sales | 20 300.00 | | 20 300.00 | 20 300.00 |
FR Total operating income (I) | | | 20 300.00 | |
FW Other purchases and external expenses | | | 118 931.00 | |
FX Taxes, duties, and similar payments | | | 5 822.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 90 176.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 214 930.00 | |
GG - OPERATING RESULT (I - II) | | | -194 629.00 | |
GR Interest and similar expenses | | | 21 819.00 | |
GU Total financial expenses (VI) | | | 21 819.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -21 819.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -216 448.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 20 300.00 | 37 447.00 | | 20 300.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 236 749.00 | 275 245.00 | | 236 749.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -216 448.00 | -237 799.00 | | -216 448.00 |
| |
| 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 | 3 330 000.00 | | | 3 330 000.00 |
I4 DECREASES Grand Total | | | 3 330 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 330 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 330 000.00 | | | 3 330 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 805 774.00 | 90 176.00 | | 805 774.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 805 774.00 | 90 176.00 | | 805 774.00 |
| |
| 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 | 74 753.00 | 74 753.00 | | 74 753.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 693 785.00 | 1 693 785.00 | | 1 693 785.00 |
8L Deferred income | 23 518.00 | 23 518.00 | | 23 518.00 |
UX Other trade receivables | 149 870.00 | | | 149 870.00 |
VB VAT | 77 480.00 | | | 77 480.00 |
VH Loans with a maturity of more than one year at origin | 1 165 344.00 | 207 926.00 | 957 418.00 | 1 165 344.00 |
VK Loans repaid during the year | 192 209.00 | | | 192 209.00 |
VQ Other Taxes, Duties, and Similar Debts | 449.00 | 449.00 | | 449.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 267.00 | | | 2 267.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 229 616.00 | 229 616.00 | | 229 616.00 |
VW VAT | 24 937.00 | 24 937.00 | | 24 937.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 982 787.00 | 2 025 369.00 | 957 418.00 | 2 982 787.00 |
