| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 38 112.00 | 38 112.00 | | 38 112.00 |
AN Land | 74 779.00 | 65 079.00 | 9 700.00 | 74 779.00 |
BJ TOTAL (I) | 112 892.00 | 103 192.00 | 9 700.00 | 112 892.00 |
BL Raw materials, supplies | 67 161.00 | | 67 161.00 | 67 161.00 |
BZ Other receivables | 9 548.00 | | 9 548.00 | 9 548.00 |
CF Cash and cash equivalents | 176.00 | | 176.00 | 176.00 |
CH Prepaid expenses | 60 980.00 | | 60 980.00 | 60 980.00 |
CJ TOTAL (II) | 137 865.00 | | 137 865.00 | 137 865.00 |
CO Grand total (0 to V) | 250 757.00 | 103 192.00 | 147 565.00 | 250 757.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | | | 4 000.00 |
DH Retained earnings | -98 335.00 | | | -98 335.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -10 596.00 | | | -10 596.00 |
DL TOTAL (I) | -64 931.00 | | | -64 931.00 |
DP Provisions for Risks | 60 980.00 | | | 60 980.00 |
DQ Provisions for Expenses | 11 671.00 | | | 11 671.00 |
DR TOTAL (IV) | 72 651.00 | | | 72 651.00 |
DU Loans and Debts from Credit Institutions (3) | 114.00 | | | 114.00 |
DV Miscellaneous Loans and Financial Debts (4) | 130 879.00 | | | 130 879.00 |
DX Trade payables and related accounts | 7 952.00 | | | 7 952.00 |
DY Tax and social security liabilities | 900.00 | | | 900.00 |
EC TOTAL (IV) | 139 845.00 | | | 139 845.00 |
EE Grand total (I to V) | 147 565.00 | | | 147 565.00 |
EG Accrued income and payables due within one year | 139 845.00 | | | 139 845.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 114.00 | | | 114.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 9 573.00 | |
FX Taxes, duties, and similar payments | | | 114.00 | |
GE Other Expenses | | | 14.00 | |
GF Total Operating Expenses (II) | | | 9 701.00 | |
GG - OPERATING RESULT (I - II) | | | -9 701.00 | |
GR Interest and similar expenses | | | 895.00 | |
GU Total financial expenses (VI) | | | 895.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -895.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -10 596.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 595.00 | | | 10 595.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -10 595.00 | | | -10 595.00 |
| |
| 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 | 103 192.00 | | 9 700.00 | 103 192.00 |
I4 DECREASES Grand Total | | | 112 892.00 | |
IO DECREASES Total including other intangible assets | | | 38 112.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 74 779.00 | |
KD ACQUISITIONS Total including other intangible assets | 38 112.00 | | | 38 112.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 65 079.00 | | 9 700.00 | 65 079.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 103 192.00 | | | 103 192.00 |
PE DEPRECIATION Total including other intangible assets | 38 112.00 | | | 38 112.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 65 079.00 | | | 65 079.00 |
| |
| 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 | 130 879.00 | 130 879.00 | | 130 879.00 |
8B Suppliers and Related Accounts | 7 952.00 | 7 952.00 | | 7 952.00 |
VB VAT | 6 583.00 | 6 583.00 | | 6 583.00 |
VG Loans with a maturity of up to one year at origin | 114.00 | 114.00 | | 114.00 |
VP Miscellaneous | 2 882.00 | 2 882.00 | | 2 882.00 |
VQ Other Taxes, Duties, and Similar Debts | 900.00 | 900.00 | | 900.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 83.00 | 83.00 | | 83.00 |
VS Prepaid expenses | 60 980.00 | 60 980.00 | | 60 980.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 70 528.00 | 70 528.00 | | 70 528.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 139 845.00 | 139 845.00 | | 139 845.00 |
