| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 1 600 000.00 | | 1 600 000.00 | 1 600 000.00 |
AP Buildings | 1 600 000.00 | 426 302.00 | 1 173 698.00 | 1 600 000.00 |
AV Fixed assets in progress | 524 845.00 | | 524 845.00 | 524 845.00 |
BJ TOTAL (I) | 3 724 845.00 | 426 302.00 | 3 298 543.00 | 3 724 845.00 |
BV Advances and down payments on orders | 8.00 | | 8.00 | 8.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 23 733.00 | | 23 733.00 | 23 733.00 |
CF Cash and cash equivalents | 180 551.00 | | 180 551.00 | 180 551.00 |
CH Prepaid expenses | 1 442.00 | | 1 442.00 | 1 442.00 |
CJ TOTAL (II) | 205 735.00 | | 205 735.00 | 205 735.00 |
CO Grand total (0 to V) | 3 930 580.00 | 426 302.00 | 3 504 278.00 | 3 930 580.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DF Regulated reserves (1) | | 50 000.00 | | |
DH Retained earnings | -203 951.00 | -65 368.00 | | -203 951.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 170 532.00 | -188 583.00 | | 170 532.00 |
DL TOTAL (I) | 16 581.00 | -153 951.00 | | 16 581.00 |
DU Loans and Debts from Credit Institutions (3) | 2 504 315.00 | 2 503 904.00 | | 2 504 315.00 |
DV Miscellaneous Loans and Financial Debts (4) | 781 222.00 | 1 160 300.00 | | 781 222.00 |
DX Trade payables and related accounts | 8 837.00 | 4 921.00 | | 8 837.00 |
DY Tax and social security liabilities | 193 323.00 | 14 418.00 | | 193 323.00 |
EC TOTAL (IV) | 3 487 696.00 | 3 683 543.00 | | 3 487 696.00 |
EE Grand total (I to V) | 3 504 278.00 | 3 529 592.00 | | 3 504 278.00 |
EG Accrued income and payables due within one year | 3 487 696.00 | 3 683 543.00 | | 3 487 696.00 |
EI Including equity loans | 781 222.00 | | | 781 222.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 497.00 | | 497.00 | 497.00 |
FJ Net sales | 497.00 | | 497.00 | 497.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | 498.00 | |
FW Other purchases and external expenses | | | 29 361.00 | |
FX Taxes, duties, and similar payments | | | 33 644.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 80 000.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 143 005.00 | |
GG - OPERATING RESULT (I - II) | | | -142 508.00 | |
GR Interest and similar expenses | | | 62 826.00 | |
GU Total financial expenses (VI) | | | 62 826.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -62 826.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -205 334.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 393 461.00 | | | 393 461.00 |
HD Total exceptional income (VII) | 393 461.00 | | | 393 461.00 |
HE Exceptional expenses on management operations | 17 595.00 | | | 17 595.00 |
HH Total exceptional expenses (VIII) | 17 595.00 | | | 17 595.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 375 866.00 | | | 375 866.00 |
HL TOTAL REVENUE (I + III + V + VII) | 393 959.00 | 49 747.00 | | 393 959.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 223 427.00 | 238 330.00 | | 223 427.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 170 532.00 | -188 583.00 | | 170 532.00 |
| |
| 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 | 3 540 052.00 | | 184 793.00 | 3 540 052.00 |
I4 DECREASES Grand Total | | | 3 724 845.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 724 845.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 540 052.00 | | 184 793.00 | 3 540 052.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 346 302.00 | 80 000.00 | | 346 302.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 346 302.00 | 80 000.00 | | 346 302.00 |
| |
| 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 | 8 837.00 | 8 837.00 | | 8 837.00 |
VB VAT | 23 452.00 | | | 23 452.00 |
VG Loans with a maturity of up to one year at origin | 2 504 315.00 | 2 504 315.00 | | 2 504 315.00 |
VI Group and Associates | 781 222.00 | 781 222.00 | | 781 222.00 |
VQ Other Taxes, Duties, and Similar Debts | 193 323.00 | 193 323.00 | | 193 323.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 281.00 | | | 281.00 |
VS Prepaid expenses | 1 442.00 | | | 1 442.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 25 175.00 | 25 175.00 | | 25 175.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 487 696.00 | 3 487 696.00 | | 3 487 696.00 |
