| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 277 712.00 | | 277 712.00 | 277 712.00 |
AP Buildings | 5 256 035.00 | 384 599.00 | 4 871 437.00 | 5 256 035.00 |
BJ TOTAL (I) | 5 533 747.00 | 384 599.00 | 5 149 149.00 | 5 533 747.00 |
BZ Other receivables | 278.00 | | 278.00 | 278.00 |
CF Cash and cash equivalents | 45 817.00 | | 45 817.00 | 45 817.00 |
CJ TOTAL (II) | 46 095.00 | | 46 095.00 | 46 095.00 |
CO Grand total (0 to V) | 5 579 842.00 | 384 599.00 | 5 195 243.00 | 5 579 842.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 655 829.00 | 1 655 829.00 | | 1 655 829.00 |
DH Retained earnings | -138 658.00 | -45 420.00 | | -138 658.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -57 775.00 | -93 238.00 | | -57 775.00 |
DL TOTAL (I) | 1 459 396.00 | 1 517 171.00 | | 1 459 396.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 735 570.00 | 3 847 062.00 | | 3 735 570.00 |
DX Trade payables and related accounts | 278.00 | 288.00 | | 278.00 |
EC TOTAL (IV) | 3 735 847.00 | 3 847 350.00 | | 3 735 847.00 |
EE Grand total (I to V) | 5 195 243.00 | 5 364 521.00 | | 5 195 243.00 |
EG Accrued income and payables due within one year | 234 359.00 | 111 880.00 | | 234 359.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 118 615.00 | | 118 615.00 | 118 615.00 |
FJ Net sales | 118 615.00 | | 118 615.00 | 118 615.00 |
FR Total operating income (I) | | | 118 615.00 | |
FW Other purchases and external expenses | | | 5 016.00 | |
FX Taxes, duties, and similar payments | | | 7 123.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 164 251.00 | |
GF Total Operating Expenses (II) | | | 176 390.00 | |
GG - OPERATING RESULT (I - II) | | | -57 775.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -57 775.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 118 615.00 | 118 458.00 | | 118 615.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 176 390.00 | 211 696.00 | | 176 390.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -57 775.00 | -93 238.00 | | -57 775.00 |
| |
| 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 | 5 533 747.00 | | | 5 533 747.00 |
I4 DECREASES Grand Total | | | 5 533 747.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 533 747.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 533 747.00 | | | 5 533 747.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 220 348.00 | 164 251.00 | | 220 348.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 220 348.00 | 164 251.00 | | 220 348.00 |
| |
| 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 | 3 735 570.00 | 234 082.00 | 445 968.00 | 3 735 570.00 |
8B Suppliers and Related Accounts | 278.00 | 278.00 | | 278.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 278.00 | 278.00 | | 278.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 278.00 | 278.00 | | 278.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 735 847.00 | 234 359.00 | 445 968.00 | 3 735 847.00 |
