| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 700.00 | | 700.00 | 700.00 |
AP Buildings | 69 022.00 | 11 331.00 | 57 691.00 | 69 022.00 |
AR Technical installations, industrial equipment and tools | 133 518.00 | 43 838.00 | 89 679.00 | 133 518.00 |
BJ TOTAL (I) | 203 340.00 | 55 169.00 | 148 171.00 | 203 340.00 |
BX Customers and related accounts | 3 530.00 | | 3 530.00 | 3 530.00 |
BZ Other receivables | 185.00 | | 185.00 | 185.00 |
CF Cash and cash equivalents | 3 226.00 | | 3 226.00 | 3 226.00 |
CJ TOTAL (II) | 6 942.00 | | 6 942.00 | 6 942.00 |
CO Grand total (0 to V) | 210 283.00 | 55 169.00 | 155 113.00 | 210 283.00 |
CU Other investments | 100.00 | | 100.00 | 100.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | -9 307.00 | -6 181.00 | | -9 307.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -510.00 | -3 126.00 | | -510.00 |
DL TOTAL (I) | 181.00 | 692.00 | | 181.00 |
DU Loans and Debts from Credit Institutions (3) | 153 507.00 | 169 821.00 | | 153 507.00 |
DX Trade payables and related accounts | 1 112.00 | 1 096.00 | | 1 112.00 |
DY Tax and social security liabilities | 312.00 | 206.00 | | 312.00 |
EC TOTAL (IV) | 154 931.00 | 171 123.00 | | 154 931.00 |
EE Grand total (I to V) | 155 113.00 | 171 816.00 | | 155 113.00 |
EG Accrued income and payables due within one year | 18 947.00 | 17 135.00 | | 18 947.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 21 108.00 | | 21 108.00 | 21 108.00 |
FG Production sold - services | 4 800.00 | | 4 800.00 | 4 800.00 |
FJ Net sales | 25 908.00 | | 25 908.00 | 25 908.00 |
FR Total operating income (I) | | | 25 909.00 | |
FW Other purchases and external expenses | | | 4 573.00 | |
FX Taxes, duties, and similar payments | | | 267.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 16 802.00 | |
GF Total Operating Expenses (II) | | | 21 644.00 | |
GG - OPERATING RESULT (I - II) | | | 4 265.00 | |
GR Interest and similar expenses | | | 4 776.00 | |
GU Total financial expenses (VI) | | | 4 776.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 775.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -510.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 25 910.00 | 24 476.00 | | 25 910.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 26 421.00 | 27 602.00 | | 26 421.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -510.00 | -3 126.00 | | -510.00 |
| |
| 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 | 203 340.00 | | | 203 340.00 |
I3 DECREASES Total Financial Fixed Assets | | | 100.00 | |
I4 DECREASES Grand Total | | | 203 340.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 203 240.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 203 240.00 | | | 203 240.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 100.00 | | | 100.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 38 366.00 | 16 802.00 | | 38 366.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 38 366.00 | 16 802.00 | | 38 366.00 |
| |
| 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 | 1 112.00 | 1 112.00 | | 1 112.00 |
UX Other trade receivables | 3 530.00 | | | 3 530.00 |
VB VAT | 185.00 | | | 185.00 |
VH Loans with a maturity of more than one year at origin | 153 507.00 | 17 522.00 | 71 835.00 | 153 507.00 |
VK Loans repaid during the year | 16 227.00 | | | 16 227.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 715.00 | 3 715.00 | | 3 715.00 |
VW VAT | 312.00 | 312.00 | | 312.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 154 931.00 | 18 947.00 | 71 835.00 | 154 931.00 |
