| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 928 000.00 | | 928 000.00 | 928 000.00 |
AP Buildings | 2 165 361.00 | 54 579.00 | 2 110 782.00 | 2 165 361.00 |
BJ TOTAL (I) | 3 093 361.00 | 54 579.00 | 3 038 782.00 | 3 093 361.00 |
BZ Other receivables | 6 736.00 | | 6 736.00 | 6 736.00 |
CF Cash and cash equivalents | 7 487.00 | | 7 487.00 | 7 487.00 |
CJ TOTAL (II) | 14 223.00 | | 14 223.00 | 14 223.00 |
CO Grand total (0 to V) | 3 107 584.00 | 54 579.00 | 3 053 005.00 | 3 107 584.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | | | 100 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -43 650.00 | | | -43 650.00 |
DL TOTAL (I) | 56 350.00 | | | 56 350.00 |
DU Loans and Debts from Credit Institutions (3) | 2 000 000.00 | | | 2 000 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 941 316.00 | | | 941 316.00 |
DX Trade payables and related accounts | 39 882.00 | | | 39 882.00 |
DY Tax and social security liabilities | 5 797.00 | | | 5 797.00 |
EA Other liabilities | 9 660.00 | | | 9 660.00 |
EC TOTAL (IV) | 2 996 655.00 | | | 2 996 655.00 |
EE Grand total (I to V) | 3 053 005.00 | | | 3 053 005.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 122 782.00 | | 122 782.00 | 122 782.00 |
FJ Net sales | 122 782.00 | | 122 782.00 | 122 782.00 |
FR Total operating income (I) | | | 122 782.00 | |
FW Other purchases and external expenses | | | 69 096.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 54 579.00 | |
GF Total Operating Expenses (II) | | | 123 675.00 | |
GG - OPERATING RESULT (I - II) | | | -893.00 | |
GR Interest and similar expenses | | | 42 757.00 | |
GU Total financial expenses (VI) | | | 42 757.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -42 757.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -43 650.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1.00 | | | 1.00 |
HD Total exceptional income (VII) | 1.00 | | | 1.00 |
HL TOTAL REVENUE (I + III + V + VII) | 122 782.00 | | | 122 782.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 166 432.00 | | | 166 432.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -43 650.00 | | | -43 650.00 |
| |
| 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 | | | 3 093 361.00 | |
I4 DECREASES Grand Total | | | 3 093 361.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 093 361.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 3 093 361.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 54 579.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 54 579.00 | | |
| |
| 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 | 21 559.00 | | | 21 559.00 |
8B Suppliers and Related Accounts | 39 882.00 | 39 882.00 | | 39 882.00 |
8K Other liabilities (including liabilities related to repo transactions) | 9 660.00 | 9 660.00 | | 9 660.00 |
VB VAT | 6 736.00 | 6 736.00 | | 6 736.00 |
VH Loans with a maturity of more than one year at origin | 2 000 000.00 | 133 333.00 | 666 667.00 | 2 000 000.00 |
VI Group and Associates | 919 757.00 | | 919 757.00 | 919 757.00 |
VJ Loans taken out during the year | 2 000 000.00 | | | 2 000 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 736.00 | 6 736.00 | | 6 736.00 |
VW VAT | 5 797.00 | 5 797.00 | | 5 797.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 996 655.00 | 188 672.00 | 1 586 423.00 | 2 996 655.00 |
