| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | | | 246 651.00 | |
AP Buildings | | | 1 056 691.00 | |
AT Other tangible assets | | | 2 441.00 | |
BF Loans | | | | |
BJ TOTAL (I) | | | 1 350 884.00 | |
BZ Other receivables | | | 146 064.00 | |
CF Cash and cash equivalents | | | 747.00 | |
CJ TOTAL (II) | | | 146 511.00 | |
CO Grand total (0 to V) | | | 527 695.00 | |
CU Other investments | | | 75 100.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 900 000.00 | 900 000.00 | | 900 000.00 |
DD Legal reserve (1) | 73 161.00 | 73 161.00 | | 73 161.00 |
DG Other reserves | 92 633.00 | 92 633.00 | | 92 633.00 |
DH Retained earnings | 357 771.00 | 640 022.00 | | 357 771.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -103 492.00 | -282 251.00 | | -103 492.00 |
DL TOTAL (I) | 1 320 073.00 | 1 423 565.00 | | 1 320 073.00 |
DT Other Bond Issues | | -2.00 | | |
DU Loans and Debts from Credit Institutions (3) | 2 054.00 | 19 931.00 | | 2 054.00 |
DV Miscellaneous Loans and Financial Debts (4) | 181 000.00 | 140 000.00 | | 181 000.00 |
DX Trade payables and related accounts | 17 564.00 | 19 535.00 | | 17 564.00 |
DY Tax and social security liabilities | 7 003.00 | 3 371.00 | | 7 003.00 |
EC TOTAL (IV) | 207 622.00 | 182 837.00 | | 207 622.00 |
EE Grand total (I to V) | 1 527 695.00 | 1 606 402.00 | | 1 527 695.00 |
EG Accrued income and payables due within one year | | 182 837.00 | | |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 831.00 | | |
EI Including equity loans | 181 000.00 | | | 181 000.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 12 000.00 | |
FJ Net sales | | | 12 000.00 | |
FQ Other income | | | 3 593.00 | |
FR Total operating income (I) | | | 15 593.00 | |
FW Other purchases and external expenses | | | 12 629.00 | |
FX Taxes, duties, and similar payments | | | 2 824.00 | |
FY Salaries and Wages | | | 12 534.00 | |
FZ Social Security Contributions | | | 5 075.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 70 166.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 103 231.00 | |
GG - OPERATING RESULT (I - II) | | | -87 538.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | 15 855.00 | |
GU Total financial expenses (VI) | | | 15 855.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -15 855.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -103 500.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 15 593.00 | 23 054.00 | | 15 593.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 119 085.00 | 305 305.00 | | 119 085.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -103 492.00 | -282 251.00 | | -103 492.00 |
| |
| 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 | 1 743 512.00 | | | 1 743 512.00 |
I3 DECREASES Total Financial Fixed Assets | | 21 258.00 | 75 100.00 | |
I4 DECREASES Grand Total | | 21 258.00 | 1 722 254.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 647 154.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 647 154.00 | | | 1 647 154.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 96 358.00 | | | 96 358.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 271 204.00 | 70 166.00 | | 271 204.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 271 204.00 | 70 166.00 | | 271 204.00 |
| |
| 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 | 17 564.00 | 17 564.00 | | 17 564.00 |
8C Staff and Related Accounts | 4 083.00 | 4 083.00 | | 4 083.00 |
8D Social Security and Other Social Organizations | 2 920.00 | 2 920.00 | | 2 920.00 |
VB VAT | 9 705.00 | 9 705.00 | | 9 705.00 |
VH Loans with a maturity of more than one year at origin | 2 054.00 | 2 054.00 | | 2 054.00 |
VI Group and Associates | 181 000.00 | 181 000.00 | | 181 000.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 336 359.00 | 336 359.00 | | 336 359.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 346 064.00 | 346 064.00 | | 346 064.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 207 622.00 | 207 622.00 | | 207 622.00 |
