| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 169 130.00 | 17 901.00 | 151 229.00 | 169 130.00 |
AP Buildings | 599 578.00 | 599 578.00 | | 599 578.00 |
AR Technical installations, industrial equipment and tools | 195 112.00 | 195 112.00 | | 195 112.00 |
AT Other tangible assets | 2 896.00 | 2 896.00 | | 2 896.00 |
BJ TOTAL (I) | 966 718.00 | 815 489.00 | 151 229.00 | 966 718.00 |
BZ Other receivables | 253.00 | | 253.00 | 253.00 |
CF Cash and cash equivalents | 1 427.00 | | 1 427.00 | 1 427.00 |
CJ TOTAL (II) | 1 681.00 | | 1 681.00 | 1 681.00 |
CO Grand total (0 to V) | 968 399.00 | 815 489.00 | 152 910.00 | 968 399.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 289 653.00 | 289 653.00 | | 289 653.00 |
DC Revaluation differences | 11 109.00 | 11 109.00 | | 11 109.00 |
DD Legal reserve (1) | 2 275.00 | 2 275.00 | | 2 275.00 |
DG Other reserves | 26 574.00 | 26 574.00 | | 26 574.00 |
DH Retained earnings | -1 607 118.00 | -1 581 882.00 | | -1 607 118.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -26 278.00 | -25 235.00 | | -26 278.00 |
DL TOTAL (I) | -1 303 784.00 | -1 277 505.00 | | -1 303 784.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 453 821.00 | 1 427 986.00 | | 1 453 821.00 |
DX Trade payables and related accounts | 1 522.00 | 1 330.00 | | 1 522.00 |
DY Tax and social security liabilities | 1 351.00 | 1 087.00 | | 1 351.00 |
EC TOTAL (IV) | 1 456 694.00 | 1 430 404.00 | | 1 456 694.00 |
EE Grand total (I to V) | 152 910.00 | 152 898.00 | | 152 910.00 |
EI Including equity loans | 1 453 821.00 | | | 1 453 821.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 21 740.00 | | 21 740.00 | 21 740.00 |
FJ Net sales | 21 740.00 | | 21 740.00 | 21 740.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 21 740.00 | |
FW Other purchases and external expenses | | | 4 649.00 | |
FX Taxes, duties, and similar payments | | | 16 543.00 | |
GF Total Operating Expenses (II) | | | 21 192.00 | |
GG - OPERATING RESULT (I - II) | | | 547.00 | |
GL Other interest and similar income | | | 42.00 | |
GP Total financial income (V) | | | 42.00 | |
GR Interest and similar expenses | | | 26 869.00 | |
GU Total financial expenses (VI) | | | 26 869.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -26 826.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -26 278.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 21 783.00 | 22 293.00 | | 21 783.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 48 061.00 | 47 528.00 | | 48 061.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -26 278.00 | -25 235.00 | | -26 278.00 |
| |
| 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 | 966 718.00 | | | 966 718.00 |
I4 DECREASES Grand Total | | | 966 718.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 966 718.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 966 718.00 | | | 966 718.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 815 489.00 | | | 815 489.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 815 489.00 | | | 815 489.00 |
| |
| 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 | 1 522.00 | 1 522.00 | | 1 522.00 |
VI Group and Associates | 1 453 821.00 | 1 453 821.00 | | 1 453 821.00 |
VN Other taxes, similar payments | 253.00 | 253.00 | | 253.00 |
VQ Other Taxes, Duties, and Similar Debts | 264.00 | 264.00 | | 264.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 253.00 | 253.00 | | 253.00 |
VW VAT | 1 087.00 | 1 087.00 | | 1 087.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 456 694.00 | 1 456 694.00 | | 1 456 694.00 |
