| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 408 808.00 | | 408 808.00 | 408 808.00 |
AP Buildings | 6 497 500.00 | 127 391.00 | 6 370 109.00 | 6 497 500.00 |
AV Fixed assets in progress | | | | |
BJ TOTAL (I) | 6 906 308.00 | 127 391.00 | 6 778 917.00 | 6 906 308.00 |
CF Cash and cash equivalents | 57 135.00 | | 57 135.00 | 57 135.00 |
CJ TOTAL (II) | 57 135.00 | | 57 135.00 | 57 135.00 |
CO Grand total (0 to V) | 6 963 443.00 | 127 391.00 | 6 836 052.00 | 6 963 443.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 395 621.00 | 2 395 621.00 | | 2 395 621.00 |
DH Retained earnings | -14 107.00 | -7 533.00 | | -14 107.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -65 937.00 | -6 574.00 | | -65 937.00 |
DL TOTAL (I) | 2 315 577.00 | 2 381 514.00 | | 2 315 577.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 520 475.00 | 4 737 985.00 | | 4 520 475.00 |
EC TOTAL (IV) | 4 520 475.00 | 4 737 985.00 | | 4 520 475.00 |
EE Grand total (I to V) | 6 836 052.00 | 7 119 499.00 | | 6 836 052.00 |
EI Including equity loans | 4 520 475.00 | | | 4 520 475.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 66 754.00 | | 66 754.00 | 66 754.00 |
FJ Net sales | 66 754.00 | | 66 754.00 | 66 754.00 |
FN Capitalized production | | | | |
FR Total operating income (I) | | | 66 754.00 | |
FW Other purchases and external expenses | | | 5 300.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 127 391.00 | |
GF Total Operating Expenses (II) | | | 132 691.00 | |
GG - OPERATING RESULT (I - II) | | | -65 937.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -65 937.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 66 754.00 | -29.00 | | 66 754.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 132 691.00 | 6 545.00 | | 132 691.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -65 937.00 | -6 574.00 | | -65 937.00 |
| |
| 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 | 7 057 064.00 | | 6 648 256.00 | 7 057 064.00 |
I4 DECREASES Grand Total | 150 756.00 | 6 648 256.00 | 6 906 308.00 | 150 756.00 |
IY DECREASES Total Tangible Fixed Assets | 150 756.00 | 6 648 256.00 | 6 906 308.00 | 150 756.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 7 057 064.00 | | 6 648 256.00 | 7 057 064.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 127 391.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 127 391.00 | | |
| |
| 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 | 4 520 475.00 | 133 508.00 | 640 993.00 | 4 520 475.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 520 475.00 | 133 508.00 | 640 993.00 | 4 520 475.00 |
