| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 146 400.00 | | 146 400.00 | 146 400.00 |
AP Buildings | 851 929.00 | 301 993.00 | 549 936.00 | 851 929.00 |
AT Other tangible assets | 14 954.00 | 14 173.00 | 781.00 | 14 954.00 |
BJ TOTAL (I) | 1 013 283.00 | 316 166.00 | 697 117.00 | 1 013 283.00 |
BX Customers and related accounts | 2 597.00 | | 2 597.00 | 2 597.00 |
BZ Other receivables | 805.00 | | 805.00 | 805.00 |
CF Cash and cash equivalents | 9 013.00 | | 9 013.00 | 9 013.00 |
CH Prepaid expenses | 3 146.00 | | 3 146.00 | 3 146.00 |
CJ TOTAL (II) | 15 561.00 | | 15 561.00 | 15 561.00 |
CO Grand total (0 to V) | 1 028 844.00 | 316 166.00 | 712 678.00 | 1 028 844.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 899 052.00 | 899 052.00 | | 899 052.00 |
DH Retained earnings | -400 108.00 | -391 998.00 | | -400 108.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 437.00 | -8 111.00 | | -4 437.00 |
DL TOTAL (I) | 494 507.00 | 498 944.00 | | 494 507.00 |
DU Loans and Debts from Credit Institutions (3) | 192 074.00 | 221 077.00 | | 192 074.00 |
DV Miscellaneous Loans and Financial Debts (4) | 17 317.00 | 14 326.00 | | 17 317.00 |
DW Advances and down payments received on current orders | 1 300.00 | | | 1 300.00 |
DX Trade payables and related accounts | 3 222.00 | 3 417.00 | | 3 222.00 |
DY Tax and social security liabilities | 3 583.00 | 5 298.00 | | 3 583.00 |
EA Other liabilities | 676.00 | 2 304.00 | | 676.00 |
EC TOTAL (IV) | 218 171.00 | 246 422.00 | | 218 171.00 |
EE Grand total (I to V) | 712 678.00 | 745 365.00 | | 712 678.00 |
EG Accrued income and payables due within one year | 55 857.00 | 54 560.00 | | 55 857.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 86 086.00 | | 86 086.00 | 86 086.00 |
FJ Net sales | 86 086.00 | | 86 086.00 | 86 086.00 |
FQ Other income | | | 104.00 | |
FR Total operating income (I) | | | 86 190.00 | |
FW Other purchases and external expenses | | | 32 054.00 | |
FX Taxes, duties, and similar payments | | | 3 029.00 | |
FY Salaries and Wages | | | 10 917.00 | |
FZ Social Security Contributions | | | 4 048.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 36 453.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 86 503.00 | |
GG - OPERATING RESULT (I - II) | | | -313.00 | |
GR Interest and similar expenses | | | 4 122.00 | |
GU Total financial expenses (VI) | | | 4 122.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 122.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 435.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 2.00 | | | 2.00 |
HH Total exceptional expenses (VIII) | 2.00 | | | 2.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2.00 | | | -2.00 |
HL TOTAL REVENUE (I + III + V + VII) | 86 190.00 | 85 932.00 | | 86 190.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 90 627.00 | 94 042.00 | | 90 627.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 437.00 | -8 111.00 | | -4 437.00 |
| |
| 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 | 1 013 938.00 | | | 1 013 938.00 |
I4 DECREASES Grand Total | | 655.00 | 1 013 283.00 | |
IY DECREASES Total Tangible Fixed Assets | | 655.00 | 1 013 283.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 013 938.00 | | | 1 013 938.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 280 368.00 | 36 453.00 | 655.00 | 280 368.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 280 368.00 | 36 453.00 | 655.00 | 280 368.00 |
| |
| 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 | 14 326.00 | 14 326.00 | | 14 326.00 |
8B Suppliers and Related Accounts | 3 222.00 | 3 222.00 | | 3 222.00 |
8C Staff and Related Accounts | 1 574.00 | 1 574.00 | | 1 574.00 |
8D Social Security and Other Social Organizations | 1 222.00 | 1 222.00 | | 1 222.00 |
8K Other liabilities (including liabilities related to repo transactions) | 676.00 | 676.00 | | 676.00 |
UX Other trade receivables | 2 597.00 | 2 597.00 | | 2 597.00 |
VB VAT | 148.00 | 148.00 | | 148.00 |
VG Loans with a maturity of up to one year at origin | 203.00 | 203.00 | | 203.00 |
VH Loans with a maturity of more than one year at origin | 191 871.00 | 29 557.00 | 124 317.00 | 191 871.00 |
VI Group and Associates | 2 991.00 | 2 991.00 | | 2 991.00 |
VK Loans repaid during the year | 28 973.00 | | | 28 973.00 |
VM Income taxes | 655.00 | 655.00 | | 655.00 |
VQ Other Taxes, Duties, and Similar Debts | 146.00 | 146.00 | | 146.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2.00 | 2.00 | | 2.00 |
VS Prepaid expenses | 3 146.00 | 3 146.00 | | 3 146.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 548.00 | 6 548.00 | | 6 548.00 |
VW VAT | 641.00 | 641.00 | | 641.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 216 871.00 | 54 557.00 | 124 317.00 | 216 871.00 |
