| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 40 000.00 | | 40 000.00 | 40 000.00 |
AP Buildings | 559 386.00 | 182 121.00 | 377 265.00 | 559 386.00 |
BJ TOTAL (I) | 599 386.00 | 182 121.00 | 417 265.00 | 599 386.00 |
CF Cash and cash equivalents | 6 279.00 | | 6 279.00 | 6 279.00 |
CH Prepaid expenses | 337.00 | | 337.00 | 337.00 |
CJ TOTAL (II) | 6 616.00 | | 6 616.00 | 6 616.00 |
CO Grand total (0 to V) | 606 002.00 | 182 121.00 | 423 881.00 | 606 002.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100.00 | 100.00 | | 100.00 |
DH Retained earnings | -101 438.00 | -95 705.00 | | -101 438.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 869.00 | -5 732.00 | | 869.00 |
DJ Investment subsidies | 71 856.00 | 75 426.00 | | 71 856.00 |
DL TOTAL (I) | -28 613.00 | -25 912.00 | | -28 613.00 |
DU Loans and Debts from Credit Institutions (3) | 252 530.00 | 277 955.00 | | 252 530.00 |
DV Miscellaneous Loans and Financial Debts (4) | 197 165.00 | 188 400.00 | | 197 165.00 |
DX Trade payables and related accounts | 2 798.00 | 1 000.00 | | 2 798.00 |
EC TOTAL (IV) | 452 493.00 | 467 355.00 | | 452 493.00 |
EE Grand total (I to V) | 423 881.00 | 441 443.00 | | 423 881.00 |
EG Accrued income and payables due within one year | 225 372.00 | 214 441.00 | | 225 372.00 |
EI Including equity loans | 197 165.00 | | | 197 165.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 29 330.00 | |
FJ Net sales | | | 29 330.00 | |
FR Total operating income (I) | | | 29 330.00 | |
FW Other purchases and external expenses | | | 10 276.00 | |
FX Taxes, duties, and similar payments | | | 2 650.00 | |
GB Operating Expenses - Provisions | | | 18 700.00 | |
GF Total Operating Expenses (II) | | | 31 626.00 | |
GG - OPERATING RESULT (I - II) | | | -2 295.00 | |
GR Interest and similar expenses | | | 141.00 | |
GU Total financial expenses (VI) | | | 141.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -141.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 436.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 3 570.00 | 3 570.00 | | 3 570.00 |
HH Total exceptional expenses (VIII) | 265.00 | | | 265.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 3 305.00 | 3 570.00 | | 3 305.00 |
HL TOTAL REVENUE (I + III + V + VII) | 32 900.00 | 27 106.00 | | 32 900.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 32 031.00 | 32 839.00 | | 32 031.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 869.00 | -5 732.00 | | 869.00 |
| |
| 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 | 599 386.00 | | | 599 386.00 |
I4 DECREASES Grand Total | | | 599 386.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 599 386.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 599 386.00 | | | 599 386.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 163 421.00 | 18 700.00 | | 163 421.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 163 421.00 | 18 700.00 | | 163 421.00 |
| |
| 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 | 2 798.00 | 2 798.00 | | 2 798.00 |
VH Loans with a maturity of more than one year at origin | 252 530.00 | 25 409.00 | 101 636.00 | 252 530.00 |
VI Group and Associates | 197 165.00 | 197 165.00 | | 197 165.00 |
VK Loans repaid during the year | 25 409.00 | | | 25 409.00 |
VS Prepaid expenses | 337.00 | | | 337.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 337.00 | 337.00 | | 337.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 452 493.00 | 225 372.00 | 101 636.00 | 452 493.00 |
