| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 3 758 427.00 | 622 395.00 | 3 136 031.00 | 3 758 427.00 |
BJ TOTAL (I) | 3 758 427.00 | 622 395.00 | 3 136 031.00 | 3 758 427.00 |
BX Customers and related accounts | 18 899.00 | | 18 899.00 | 18 899.00 |
BZ Other receivables | 620.00 | | 620.00 | 620.00 |
CF Cash and cash equivalents | 107 581.00 | | 107 581.00 | 107 581.00 |
CH Prepaid expenses | 7 786.00 | | 7 786.00 | 7 786.00 |
CJ TOTAL (II) | 134 886.00 | | 134 886.00 | 134 886.00 |
CO Grand total (0 to V) | 3 893 313.00 | 622 395.00 | 3 270 917.00 | 3 893 313.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 900.00 | 3 900.00 | | 3 900.00 |
DH Retained earnings | -115 040.00 | -164 380.00 | | -115 040.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 55 140.00 | 49 339.00 | | 55 140.00 |
DL TOTAL (I) | -56 000.00 | -111 140.00 | | -56 000.00 |
DU Loans and Debts from Credit Institutions (3) | 3 290 636.00 | 3 472 009.00 | | 3 290 636.00 |
DV Miscellaneous Loans and Financial Debts (4) | 18 400.00 | 18 400.00 | | 18 400.00 |
DX Trade payables and related accounts | 9 638.00 | 11 297.00 | | 9 638.00 |
DY Tax and social security liabilities | 8 242.00 | 9 795.00 | | 8 242.00 |
EC TOTAL (IV) | 3 326 917.00 | 3 511 502.00 | | 3 326 917.00 |
EE Grand total (I to V) | 3 270 917.00 | 3 400 362.00 | | 3 270 917.00 |
EG Accrued income and payables due within one year | 220 431.00 | 158 284.00 | | 220 431.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 314 314.00 | | 314 314.00 | 314 314.00 |
FJ Net sales | 314 314.00 | | 314 314.00 | 314 314.00 |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 314 317.00 | |
FW Other purchases and external expenses | | | 39 044.00 | |
FX Taxes, duties, and similar payments | | | 18 281.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 150 337.00 | |
GF Total Operating Expenses (II) | | | 207 662.00 | |
GG - OPERATING RESULT (I - II) | | | 106 655.00 | |
GR Interest and similar expenses | | | 51 514.00 | |
GU Total financial expenses (VI) | | | 51 514.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -51 514.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 55 140.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 314 317.00 | 306 610.00 | | 314 317.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 259 177.00 | 257 271.00 | | 259 177.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 55 140.00 | 49 339.00 | | 55 140.00 |
| |
| 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 | 3 758 427.00 | | | 3 758 427.00 |
I4 DECREASES Grand Total | | | 3 758 427.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 758 427.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 758 427.00 | | | 3 758 427.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 472 058.00 | 150 337.00 | | 472 058.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 472 058.00 | 150 337.00 | | 472 058.00 |
| |
| 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 | 18 400.00 | 18 400.00 | | 18 400.00 |
8B Suppliers and Related Accounts | 9 638.00 | 9 638.00 | | 9 638.00 |
UX Other trade receivables | 18 899.00 | 18 899.00 | | 18 899.00 |
VB VAT | 620.00 | 620.00 | | 620.00 |
VH Loans with a maturity of more than one year at origin | 3 290 636.00 | 184 149.00 | 963 901.00 | 3 290 636.00 |
VS Prepaid expenses | 7 786.00 | 7 786.00 | | 7 786.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 27 305.00 | 27 305.00 | | 27 305.00 |
VW VAT | 8 242.00 | 8 242.00 | | 8 242.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 326 917.00 | 220 431.00 | 963 901.00 | 3 326 917.00 |
