| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | | | | |
BJ TOTAL (I) | | | | |
BX Customers and related accounts | | | | |
BZ Other receivables | 2 000.00 | | 2 000.00 | 2 000.00 |
CF Cash and cash equivalents | 203 155.00 | | 203 155.00 | 203 155.00 |
CH Prepaid expenses | 4 630.00 | | 4 630.00 | 4 630.00 |
CJ TOTAL (II) | 209 785.00 | | 209 785.00 | 209 785.00 |
CO Grand total (0 to V) | 209 785.00 | | 209 785.00 | 209 785.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 000 000.00 | 4 000 000.00 | | 4 000 000.00 |
DH Retained earnings | -3 775 039.00 | -3 629 603.00 | | -3 775 039.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -15 434.00 | -145 436.00 | | -15 434.00 |
DL TOTAL (I) | 209 527.00 | 224 961.00 | | 209 527.00 |
DU Loans and Debts from Credit Institutions (3) | | 1 788 252.00 | | |
DY Tax and social security liabilities | 258.00 | 261.00 | | 258.00 |
EB Prepaid income (2) | | 165 166.00 | | |
EC TOTAL (IV) | 258.00 | 1 953 679.00 | | 258.00 |
EE Grand total (I to V) | 209 785.00 | 2 178 640.00 | | 209 785.00 |
EG Accrued income and payables due within one year | 258.00 | 1 953 679.00 | | 258.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | 1 459 368.00 | 1 459 368.00 | |
FJ Net sales | | 1 459 368.00 | 1 459 368.00 | |
FR Total operating income (I) | | | 1 459 368.00 | |
FW Other purchases and external expenses | | | 10 000.00 | |
FX Taxes, duties, and similar payments | | | 710.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 698 203.00 | |
GF Total Operating Expenses (II) | | | 1 708 913.00 | |
GG - OPERATING RESULT (I - II) | | | -249 545.00 | |
GR Interest and similar expenses | | | 45 823.00 | |
GU Total financial expenses (VI) | | | 45 823.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -45 823.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -295 368.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 279 934.00 | | | 279 934.00 |
HD Total exceptional income (VII) | 279 934.00 | | | 279 934.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 279 934.00 | | | 279 934.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 739 302.00 | 3 144 232.00 | | 1 739 302.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 754 736.00 | 3 289 668.00 | | 1 754 736.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -15 434.00 | -145 436.00 | | -15 434.00 |
| |
| 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 | 27 993 397.00 | | | 27 993 397.00 |
I4 DECREASES Grand Total | | 27 993 397.00 | | |
IY DECREASES Total Tangible Fixed Assets | | 27 993 397.00 | | |
LN ACQUISITIONS Total Tangible Fixed Assets | 27 993 397.00 | | | 27 993 397.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 26 295 194.00 | 1 698 203.00 | 27 993 397.00 | 26 295 194.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 26 295 194.00 | 1 698 203.00 | 27 993 397.00 | 26 295 194.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VB VAT | 2 000.00 | | | 2 000.00 |
VK Loans repaid during the year | 1 784 727.00 | | | 1 784 727.00 |
VQ Other Taxes, Duties, and Similar Debts | 258.00 | 258.00 | | 258.00 |
VS Prepaid expenses | 4 630.00 | | | 4 630.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 630.00 | 6 630.00 | | 6 630.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 258.00 | 258.00 | | 258.00 |
