| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 584 314.00 | | 584 314.00 | 584 314.00 |
AP Buildings | 4 588 187.00 | 137 280.00 | 4 450 908.00 | 4 588 187.00 |
BJ TOTAL (I) | 5 172 501.00 | 137 280.00 | 5 035 222.00 | 5 172 501.00 |
BZ Other receivables | 2 000.00 | | 2 000.00 | 2 000.00 |
CF Cash and cash equivalents | 24 729.00 | | 24 729.00 | 24 729.00 |
CJ TOTAL (II) | 26 729.00 | | 26 729.00 | 26 729.00 |
CO Grand total (0 to V) | 5 199 231.00 | 137 280.00 | 5 061 951.00 | 5 199 231.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 902 728.00 | 1 902 728.00 | | 1 902 728.00 |
DH Retained earnings | -221 147.00 | -195 591.00 | | -221 147.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -118 088.00 | -25 556.00 | | -118 088.00 |
DL TOTAL (I) | 1 563 493.00 | 1 681 581.00 | | 1 563 493.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 497 000.00 | 3 514 271.00 | | 3 497 000.00 |
DX Trade payables and related accounts | 1 458.00 | 1 456.00 | | 1 458.00 |
EC TOTAL (IV) | 3 498 458.00 | 3 515 728.00 | | 3 498 458.00 |
EE Grand total (I to V) | 5 061 951.00 | 5 197 309.00 | | 5 061 951.00 |
EG Accrued income and payables due within one year | 3 478 039.00 | 3 515 728.00 | | 3 478 039.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 35 779.00 | | 35 779.00 | 35 779.00 |
FJ Net sales | 35 779.00 | | 35 779.00 | 35 779.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 8 071.00 | |
FR Total operating income (I) | | | 43 850.00 | |
FW Other purchases and external expenses | | | 4 270.00 | |
FX Taxes, duties, and similar payments | | | 8 071.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 131 089.00 | |
GF Total Operating Expenses (II) | | | 143 431.00 | |
GG - OPERATING RESULT (I - II) | | | -99 580.00 | |
GR Interest and similar expenses | | | 35 779.00 | |
GU Total financial expenses (VI) | | | 35 779.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -35 779.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -135 360.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 17 271.00 | 804.00 | | 17 271.00 |
HD Total exceptional income (VII) | 17 271.00 | 804.00 | | 17 271.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 17 271.00 | 804.00 | | 17 271.00 |
HL TOTAL REVENUE (I + III + V + VII) | 61 122.00 | 2 373.00 | | 61 122.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 179 210.00 | 27 929.00 | | 179 210.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -118 088.00 | -25 556.00 | | -118 088.00 |
| |
| 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 | 3 497 000.00 | 18 961.00 | 69 085.00 | 3 497 000.00 |
8B Suppliers and Related Accounts | 1 458.00 | 1 458.00 | | 1 458.00 |
VP Miscellaneous | 2 000.00 | 2 000.00 | | 2 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 000.00 | 2 000.00 | | 2 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 498 458.00 | 20 419.00 | 69 085.00 | 3 498 458.00 |
