| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 509 887.00 | | 509 887.00 | 509 887.00 |
AP Buildings | 5 916 182.00 | 436 420.00 | 5 479 763.00 | 5 916 182.00 |
BJ TOTAL (I) | 6 426 070.00 | 436 420.00 | 5 989 650.00 | 6 426 070.00 |
CF Cash and cash equivalents | 27 381.00 | | 27 381.00 | 27 381.00 |
CJ TOTAL (II) | 27 381.00 | | 27 381.00 | 27 381.00 |
CO Grand total (0 to V) | 6 453 450.00 | 436 420.00 | 6 017 031.00 | 6 453 450.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 430 771.00 | 2 430 771.00 | | 2 430 771.00 |
DH Retained earnings | -99 129.00 | -79 517.00 | | -99 129.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -19 711.00 | -19 612.00 | | -19 711.00 |
DL TOTAL (I) | 2 311 932.00 | 2 331 642.00 | | 2 311 932.00 |
EA Other liabilities | 3 705 099.00 | 3 838 735.00 | | 3 705 099.00 |
EC TOTAL (IV) | 3 705 099.00 | 3 838 735.00 | | 3 705 099.00 |
EE Grand total (I to V) | 6 017 031.00 | 6 170 377.00 | | 6 017 031.00 |
EG Accrued income and payables due within one year | 133 636.00 | 133 636.00 | | 133 636.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 145 099.00 | | 145 099.00 | 145 099.00 |
FJ Net sales | 145 099.00 | | 145 099.00 | 145 099.00 |
FR Total operating income (I) | | | 145 099.00 | |
FW Other purchases and external expenses | | | 5 442.00 | |
FX Taxes, duties, and similar payments | | | 11 463.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 147 905.00 | |
GF Total Operating Expenses (II) | | | 164 810.00 | |
GG - OPERATING RESULT (I - II) | | | -19 711.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -19 711.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 145 099.00 | 133 636.00 | | 145 099.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 164 810.00 | 153 248.00 | | 164 810.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -19 711.00 | -19 612.00 | | -19 711.00 |
| |
| 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 | 6 426 070.00 | | | 6 426 070.00 |
I4 DECREASES Grand Total | | | 6 426 070.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 6 426 070.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 6 426 070.00 | | | 6 426 070.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 288 515.00 | 147 905.00 | | 288 515.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 288 515.00 | 147 905.00 | | 288 515.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 3 705 099.00 | 133 636.00 | 534 544.00 | 3 705 099.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 705 099.00 | 133 636.00 | 534 544.00 | 3 705 099.00 |
