| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 53 109.00 | | 53 109.00 | 53 109.00 |
AP Buildings | 477 981.00 | 233 016.00 | 244 965.00 | 477 981.00 |
BJ TOTAL (I) | 531 091.00 | 233 016.00 | 298 074.00 | 531 091.00 |
BZ Other receivables | 3 908.00 | | 3 908.00 | 3 908.00 |
CF Cash and cash equivalents | 1 829.00 | | 1 829.00 | 1 829.00 |
CJ TOTAL (II) | 5 738.00 | | 5 738.00 | 5 738.00 |
CO Grand total (0 to V) | 536 829.00 | 233 016.00 | 303 813.00 | 536 829.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DH Retained earnings | -117 026.00 | | | -117 026.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -17 171.00 | | | -17 171.00 |
DL TOTAL (I) | -133 197.00 | | | -133 197.00 |
DU Loans and Debts from Credit Institutions (3) | 101 784.00 | | | 101 784.00 |
DV Miscellaneous Loans and Financial Debts (4) | 332 037.00 | | | 332 037.00 |
DX Trade payables and related accounts | 3 188.00 | | | 3 188.00 |
EC TOTAL (IV) | 437 010.00 | | | 437 010.00 |
EE Grand total (I to V) | 303 813.00 | | | 303 813.00 |
EG Accrued income and payables due within one year | 353 609.00 | | | 353 609.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 22 041.00 | | 22 041.00 | 22 041.00 |
FJ Net sales | 22 041.00 | | 22 041.00 | 22 041.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 050.00 | |
FR Total operating income (I) | | | 24 092.00 | |
FW Other purchases and external expenses | | | 10 168.00 | |
FX Taxes, duties, and similar payments | | | 4 812.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 23 899.00 | |
GF Total Operating Expenses (II) | | | 38 879.00 | |
GG - OPERATING RESULT (I - II) | | | -14 787.00 | |
GR Interest and similar expenses | | | 2 384.00 | |
GU Total financial expenses (VI) | | | 2 384.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 384.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -17 171.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 2 050.00 | | | 2 050.00 |
HL TOTAL REVENUE (I + III + V + VII) | 24 092.00 | | | 24 092.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 41 263.00 | | | 41 263.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -17 171.00 | | | -17 171.00 |
| |
| 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 | 531 091.00 | | | 531 091.00 |
I4 DECREASES Grand Total | | | 531 091.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 531 091.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 531 091.00 | | | 531 091.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 209 117.00 | 23 899.00 | | 209 117.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 209 117.00 | 23 899.00 | | 209 117.00 |
| |
| 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 | 3 188.00 | 3 188.00 | | 3 188.00 |
VH Loans with a maturity of more than one year at origin | 101 784.00 | 18 383.00 | 76 726.00 | 101 784.00 |
VI Group and Associates | 332 037.00 | 332 037.00 | | 332 037.00 |
VK Loans repaid during the year | 17 881.00 | | | 17 881.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 908.00 | 3 908.00 | | 3 908.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 908.00 | 3 908.00 | | 3 908.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 437 010.00 | 353 609.00 | 76 726.00 | 437 010.00 |
