| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 1 454 270.00 | | 1 454 270.00 | 1 454 270.00 |
AP Buildings | 13 120 539.00 | 7 293 306.00 | 5 827 233.00 | 13 120 539.00 |
AV Fixed assets in progress | 240 900.00 | | 240 900.00 | 240 900.00 |
BJ TOTAL (I) | 14 815 709.00 | 7 293 306.00 | 7 522 403.00 | 14 815 709.00 |
BX Customers and related accounts | 544 341.00 | 165 995.00 | 378 345.00 | 544 341.00 |
BZ Other receivables | 455 227.00 | | 455 227.00 | 455 227.00 |
CF Cash and cash equivalents | 3 772 124.00 | | 3 772 124.00 | 3 772 124.00 |
CJ TOTAL (II) | 4 771 691.00 | 165 995.00 | 4 605 696.00 | 4 771 691.00 |
CO Grand total (0 to V) | 19 587 400.00 | 7 459 301.00 | 12 128 098.00 | 19 587 400.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 122 000.00 | 5 122 000.00 | | 5 122 000.00 |
DH Retained earnings | -1 822 316.00 | -1 276 620.00 | | -1 822 316.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -464 369.00 | -545 696.00 | | -464 369.00 |
DL TOTAL (I) | 2 835 315.00 | 3 299 684.00 | | 2 835 315.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 197 093.00 | 8 223 116.00 | | 8 197 093.00 |
DX Trade payables and related accounts | 563 574.00 | 355 207.00 | | 563 574.00 |
DY Tax and social security liabilities | 155 408.00 | 90 213.00 | | 155 408.00 |
EA Other liabilities | 376 708.00 | 176 215.00 | | 376 708.00 |
EC TOTAL (IV) | 9 292 783.00 | 8 844 750.00 | | 9 292 783.00 |
EE Grand total (I to V) | 12 128 098.00 | 12 144 434.00 | | 12 128 098.00 |
EG Accrued income and payables due within one year | 1 095 690.00 | 621 634.00 | | 1 095 690.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 941 098.00 | | 941 098.00 | 941 098.00 |
FJ Net sales | 941 098.00 | | 941 098.00 | 941 098.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 136 014.00 | |
FQ Other income | | | 273 861.00 | |
FR Total operating income (I) | | | 1 350 973.00 | |
FW Other purchases and external expenses | | | 495 217.00 | |
FX Taxes, duties, and similar payments | | | 55 726.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 980 920.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 165 995.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 1 697 859.00 | |
GG - OPERATING RESULT (I - II) | | | -346 886.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 117 482.00 | |
GU Total financial expenses (VI) | | | 117 482.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -117 482.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -464 369.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 350 973.00 | 1 340 833.00 | | 1 350 973.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 815 342.00 | 1 886 529.00 | | 1 815 342.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -464 369.00 | -545 696.00 | | -464 369.00 |
| |
| 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 | 14 805 709.00 | | 10 000.00 | 14 805 709.00 |
I4 DECREASES Grand Total | | | 14 815 709.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 14 815 709.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 14 805 709.00 | | 10 000.00 | 14 805 709.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 312 386.00 | 980 920.00 | | 6 312 386.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 6 312 386.00 | 980 920.00 | | 6 312 386.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 136 014.00 | 165 995.00 | 136 014.00 | 136 014.00 |
7B Total provisions for depreciation | 136 014.00 | 165 995.00 | 136 014.00 | 136 014.00 |
7C Grand total | 136 014.00 | 165 995.00 | 136 014.00 | 136 014.00 |
UE of which provisions and reversals: - Operating | | 165 995.00 | 136 014.00 | |
| |
| 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 | 205 093.00 | | | 205 093.00 |
8B Suppliers and Related Accounts | 563 574.00 | 563 574.00 | | 563 574.00 |
8K Other liabilities (including liabilities related to repo transactions) | 376 708.00 | 376 708.00 | | 376 708.00 |
UX Other trade receivables | 544 341.00 | | | 544 341.00 |
VB VAT | 118 935.00 | | | 118 935.00 |
VC Group and associates | 799.00 | | | 799.00 |
VI Group and Associates | 7 992 000.00 | | | 7 992 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 95 953.00 | 95 953.00 | | 95 953.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 335 492.00 | | | 335 492.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 999 567.00 | 999 567.00 | | 999 567.00 |
VW VAT | 59 455.00 | 59 455.00 | | 59 455.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 9 292 783.00 | 1 095 690.00 | | 9 292 783.00 |
