| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 897 427.00 | | 897 427.00 | 897 427.00 |
AP Buildings | 6 682 148.00 | 462 830.00 | 6 219 317.00 | 6 682 148.00 |
BJ TOTAL (I) | 7 579 575.00 | 462 830.00 | 7 116 744.00 | 7 579 575.00 |
CF Cash and cash equivalents | 22 801.00 | | 22 801.00 | 22 801.00 |
CJ TOTAL (II) | 22 801.00 | | 22 801.00 | 22 801.00 |
CO Grand total (0 to V) | 7 602 375.00 | 462 830.00 | 7 139 545.00 | 7 602 375.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 721 232.00 | 2 721 232.00 | | 2 721 232.00 |
DH Retained earnings | -161 103.00 | -59 528.00 | | -161 103.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -91 864.00 | -101 576.00 | | -91 864.00 |
DL TOTAL (I) | 2 468 265.00 | 2 560 129.00 | | 2 468 265.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 671 280.00 | 4 793 908.00 | | 4 671 280.00 |
EC TOTAL (IV) | 4 671 280.00 | 4 793 908.00 | | 4 671 280.00 |
EE Grand total (I to V) | 7 139 545.00 | 7 354 037.00 | | 7 139 545.00 |
EI Including equity loans | 4 671 280.00 | | | 4 671 280.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 122 628.00 | | 122 628.00 | 122 628.00 |
FJ Net sales | 122 628.00 | | 122 628.00 | 122 628.00 |
FR Total operating income (I) | | | 122 628.00 | |
FW Other purchases and external expenses | | | 5 674.00 | |
FX Taxes, duties, and similar payments | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 208 817.00 | |
GF Total Operating Expenses (II) | | | 214 492.00 | |
GG - OPERATING RESULT (I - II) | | | -91 864.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -91 864.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 122 628.00 | 137 745.00 | | 122 628.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 214 492.00 | 239 321.00 | | 214 492.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -91 864.00 | -101 576.00 | | -91 864.00 |
| |
| 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 | 7 579 575.00 | | | 7 579 575.00 |
I4 DECREASES Grand Total | | | 7 579 575.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 7 579 575.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 7 579 575.00 | | | 7 579 575.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 254 013.00 | 208 817.00 | | 254 013.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 254 013.00 | 208 817.00 | | 254 013.00 |
| |
| 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 | 4 671 280.00 | 122 628.00 | 609 323.00 | 4 671 280.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 671 280.00 | 122 628.00 | 609 323.00 | 4 671 280.00 |
