| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 901 374.00 | | 901 374.00 | 901 374.00 |
AP Buildings | 4 101 530.00 | 445 078.00 | 3 656 452.00 | 4 101 530.00 |
BJ TOTAL (I) | 5 002 904.00 | 445 078.00 | 4 557 826.00 | 5 002 904.00 |
CF Cash and cash equivalents | 17 595.00 | | 17 595.00 | 17 595.00 |
CJ TOTAL (II) | 17 595.00 | | 17 595.00 | 17 595.00 |
CO Grand total (0 to V) | 5 020 498.00 | 445 078.00 | 4 575 421.00 | 5 020 498.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 648 983.00 | 1 648 983.00 | | 1 648 983.00 |
DH Retained earnings | -199 721.00 | -151 509.00 | | -199 721.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -48 211.00 | -48 212.00 | | -48 211.00 |
DL TOTAL (I) | 1 401 051.00 | 1 449 262.00 | | 1 401 051.00 |
DX Trade payables and related accounts | | 2.00 | | |
EA Other liabilities | 3 174 370.00 | 3 236 426.00 | | 3 174 370.00 |
EC TOTAL (IV) | 3 174 370.00 | 3 236 428.00 | | 3 174 370.00 |
EE Grand total (I to V) | 4 575 421.00 | 4 685 689.00 | | 4 575 421.00 |
EG Accrued income and payables due within one year | 62 056.00 | 62 059.00 | | 62 056.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 62 056.00 | | 62 056.00 | 62 056.00 |
FJ Net sales | 62 056.00 | | 62 056.00 | 62 056.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 62 058.00 | |
FW Other purchases and external expenses | | | 4 951.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 105 318.00 | |
GF Total Operating Expenses (II) | | | 110 269.00 | |
GG - OPERATING RESULT (I - II) | | | -48 211.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -48 211.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 62 058.00 | 62 056.00 | | 62 058.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 110 269.00 | 110 268.00 | | 110 269.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -48 211.00 | -48 212.00 | | -48 211.00 |
| |
| 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 | 5 002 904.00 | | | 5 002 904.00 |
I4 DECREASES Grand Total | | | 5 002 904.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 002 904.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 002 904.00 | | | 5 002 904.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 339 759.00 | 105 318.00 | | 339 759.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 339 759.00 | 105 318.00 | | 339 759.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 3 174 370.00 | 62 056.00 | 325 183.00 | 3 174 370.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 174 370.00 | 62 056.00 | 325 183.00 | 3 174 370.00 |
