| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 655 676.00 | | 655 676.00 | 655 676.00 |
AP Buildings | 1 259 563.00 | 1 176 612.00 | 82 951.00 | 1 259 563.00 |
BJ TOTAL (I) | 1 915 238.00 | 1 176 612.00 | 738 626.00 | 1 915 238.00 |
BV Advances and down payments on orders | 1 718.00 | | 1 718.00 | 1 718.00 |
BX Customers and related accounts | 262 775.00 | 141 256.00 | 121 518.00 | 262 775.00 |
BZ Other receivables | 736 227.00 | | 736 227.00 | 736 227.00 |
CF Cash and cash equivalents | 49 769.00 | | 49 769.00 | 49 769.00 |
CH Prepaid expenses | 754.00 | | 754.00 | 754.00 |
CJ TOTAL (II) | 1 051 242.00 | 141 256.00 | 909 986.00 | 1 051 242.00 |
CO Grand total (0 to V) | 2 966 480.00 | 1 317 868.00 | 1 648 612.00 | 2 966 480.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 050.00 | 1 050.00 | | 1 050.00 |
DH Retained earnings | 925 645.00 | 1 689 312.00 | | 925 645.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -51 105.00 | 36 433.00 | | -51 105.00 |
DL TOTAL (I) | 875 590.00 | 1 726 795.00 | | 875 590.00 |
DU Loans and Debts from Credit Institutions (3) | 67.00 | | | 67.00 |
DV Miscellaneous Loans and Financial Debts (4) | 601 998.00 | 78.00 | | 601 998.00 |
DX Trade payables and related accounts | 52 762.00 | 220 648.00 | | 52 762.00 |
DY Tax and social security liabilities | 45 056.00 | 32 892.00 | | 45 056.00 |
EA Other liabilities | 6 458.00 | 79 299.00 | | 6 458.00 |
EB Prepaid income (2) | 66 681.00 | 7 373.00 | | 66 681.00 |
EC TOTAL (IV) | 773 022.00 | 340 290.00 | | 773 022.00 |
EE Grand total (I to V) | 1 648 612.00 | 2 067 085.00 | | 1 648 612.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 221 108.00 | | 221 108.00 | 221 108.00 |
FJ Net sales | 221 108.00 | | 221 108.00 | 221 108.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 1 751.00 | |
FR Total operating income (I) | | | 222 859.00 | |
FW Other purchases and external expenses | | | 75 304.00 | |
FX Taxes, duties, and similar payments | | | 31 117.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 27 657.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 141 256.00 | |
GE Other Expenses | | | 1 126.00 | |
GF Total Operating Expenses (II) | | | 276 460.00 | |
GG - OPERATING RESULT (I - II) | | | -53 601.00 | |
GL Other interest and similar income | | | 4 418.00 | |
GP Total financial income (V) | | | 4 418.00 | |
GR Interest and similar expenses | | | 1 923.00 | |
GU Total financial expenses (VI) | | | 1 923.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 496.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -51 105.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 227 277.00 | 221 475.00 | | 227 277.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 278 382.00 | 185 042.00 | | 278 382.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -51 105.00 | 36 433.00 | | -51 105.00 |
| |
| 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 | 1 915 238.00 | | | 1 915 238.00 |
I4 DECREASES Grand Total | | | 1 915 238.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 915 238.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 915 238.00 | | | 1 915 238.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 148 955.00 | 27 657.00 | | 1 148 955.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 148 955.00 | 27 657.00 | | 1 148 955.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | | 141 256.00 | | |
7B Total provisions for depreciation | | 141 256.00 | | |
7C Grand total | | 141 256.00 | | |
UE of which provisions and reversals: - Operating | | 141 256.00 | | |
| |
| 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 | 52 762.00 | 52 762.00 | | 52 762.00 |
8K Other liabilities (including liabilities related to repo transactions) | 6 458.00 | 6 458.00 | | 6 458.00 |
8L Deferred income | 66 681.00 | 66 681.00 | | 66 681.00 |
UX Other trade receivables | 93 267.00 | 93 267.00 | | 93 267.00 |
VA Doubtful or disputed receivables | 169 507.00 | 169 507.00 | | 169 507.00 |
VB VAT | 85 446.00 | 85 446.00 | | 85 446.00 |
VC Group and associates | 628 088.00 | 628 088.00 | | 628 088.00 |
VG Loans with a maturity of up to one year at origin | 67.00 | 67.00 | | 67.00 |
VI Group and Associates | 601 998.00 | 601 998.00 | | 601 998.00 |
VP Miscellaneous | 16 874.00 | 16 874.00 | | 16 874.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 326.00 | 1 326.00 | | 1 326.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 5 819.00 | 5 819.00 | | 5 819.00 |
VS Prepaid expenses | 754.00 | 754.00 | | 754.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 999 756.00 | 999 756.00 | | 999 756.00 |
VW VAT | 43 730.00 | 43 730.00 | | 43 730.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 773 022.00 | 773 022.00 | | 773 022.00 |
