| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 10 039.00 | 10 039.00 | | 10 039.00 |
AP Buildings | 172 981.00 | 105 362.00 | 67 619.00 | 172 981.00 |
AT Other tangible assets | 59 897.00 | 59 897.00 | | 59 897.00 |
BJ TOTAL (I) | 253 347.00 | 175 298.00 | 78 050.00 | 253 347.00 |
BZ Other receivables | 5 471.00 | | 5 471.00 | 5 471.00 |
CF Cash and cash equivalents | 511.00 | | 511.00 | 511.00 |
CJ TOTAL (II) | 5 982.00 | | 5 982.00 | 5 982.00 |
CO Grand total (0 to V) | 259 329.00 | 175 298.00 | 84 031.00 | 259 329.00 |
CU Other investments | 10 431.00 | | 10 431.00 | 10 431.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DH Retained earnings | -40 221.00 | -46 977.00 | | -40 221.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 925.00 | 6 756.00 | | -2 925.00 |
DL TOTAL (I) | -35 146.00 | -32 221.00 | | -35 146.00 |
DU Loans and Debts from Credit Institutions (3) | 117 715.00 | 124 076.00 | | 117 715.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 213.00 | 463.00 | | 1 213.00 |
DY Tax and social security liabilities | | 982.00 | | |
EA Other liabilities | 250.00 | 250.00 | | 250.00 |
EC TOTAL (IV) | 119 177.00 | 125 770.00 | | 119 177.00 |
EE Grand total (I to V) | 84 031.00 | 93 549.00 | | 84 031.00 |
EG Accrued income and payables due within one year | 13 466.00 | 125 770.00 | | 13 466.00 |
EI Including equity loans | 1 213.00 | | | 1 213.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 25 465.00 | | 25 465.00 | 25 465.00 |
FJ Net sales | 25 465.00 | | 25 465.00 | 25 465.00 |
FR Total operating income (I) | | | 25 465.00 | |
FW Other purchases and external expenses | | | 6 785.00 | |
FX Taxes, duties, and similar payments | | | 4 254.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 8 649.00 | |
GF Total Operating Expenses (II) | | | 19 689.00 | |
GG - OPERATING RESULT (I - II) | | | 5 776.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1.00 | |
GP Total financial income (V) | | | 1.00 | |
GR Interest and similar expenses | | | 8 701.00 | |
GU Total financial expenses (VI) | | | 8 701.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -8 701.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 925.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 25 465.00 | 22 654.00 | | 25 465.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 28 390.00 | 15 898.00 | | 28 390.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 925.00 | 6 756.00 | | -2 925.00 |
| |
| 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 | 253 347.00 | | | 253 347.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 10 039.00 | | | 10 039.00 |
I3 DECREASES Total Financial Fixed Assets | | | 10 431.00 | |
I4 DECREASES Grand Total | | | 253 347.00 | |
IN DECREASES Start-up, development, or research expenses | | | 10 039.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 232 878.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 232 878.00 | | | 232 878.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 10 431.00 | | | 10 431.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 166 649.00 | 8 649.00 | | 166 649.00 |
CY DEPRECIATION Start-up, development, or research expenses | 10 039.00 | | | 10 039.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 156 610.00 | 8 649.00 | | 156 610.00 |
| |
| 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 | 1 150.00 | 1 150.00 | | 1 150.00 |
8K Other liabilities (including liabilities related to repo transactions) | 250.00 | 250.00 | | 250.00 |
VH Loans with a maturity of more than one year at origin | 117 715.00 | 12 003.00 | 51 057.00 | 117 715.00 |
VI Group and Associates | 63.00 | 63.00 | | 63.00 |
VK Loans repaid during the year | 11 556.00 | | | 11 556.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 5 471.00 | 5 471.00 | | 5 471.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 471.00 | 5 471.00 | | 5 471.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 119 177.00 | 13 466.00 | 51 057.00 | 119 177.00 |
