| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 67 230.00 | | 67 230.00 | 67 230.00 |
AP Buildings | 771 930.00 | 631 530.00 | 140 400.00 | 771 930.00 |
AT Other tangible assets | 63 457.00 | 63 030.00 | 427.00 | 63 457.00 |
BJ TOTAL (I) | 902 617.00 | 694 560.00 | 208 057.00 | 902 617.00 |
BZ Other receivables | 500 325.00 | | 500 325.00 | 500 325.00 |
CF Cash and cash equivalents | 18 057.00 | | 18 057.00 | 18 057.00 |
CJ TOTAL (II) | 518 382.00 | | 518 382.00 | 518 382.00 |
CO Grand total (0 to V) | 1 420 999.00 | 694 560.00 | 726 439.00 | 1 420 999.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 120 000.00 | 120 000.00 | | 120 000.00 |
DD Legal reserve (1) | 12 196.00 | 12 196.00 | | 12 196.00 |
DF Regulated reserves (1) | 1 959.00 | 1 959.00 | | 1 959.00 |
DG Other reserves | 2 766.00 | 2 766.00 | | 2 766.00 |
DH Retained earnings | 486 064.00 | 515 696.00 | | 486 064.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -59 798.00 | -29 632.00 | | -59 798.00 |
DK Regulated provisions | 97 447.00 | 90 951.00 | | 97 447.00 |
DL TOTAL (I) | 660 635.00 | 713 936.00 | | 660 635.00 |
DU Loans and Debts from Credit Institutions (3) | 21.00 | 20.00 | | 21.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 450.00 | 1 450.00 | | 1 450.00 |
DX Trade payables and related accounts | 64 334.00 | 64 614.00 | | 64 334.00 |
EC TOTAL (IV) | 65 805.00 | 66 084.00 | | 65 805.00 |
EE Grand total (I to V) | 726 439.00 | 780 020.00 | | 726 439.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 400.00 | | 2 400.00 | 2 400.00 |
FJ Net sales | 2 400.00 | | 2 400.00 | 2 400.00 |
FR Total operating income (I) | | | 2 400.00 | |
FW Other purchases and external expenses | | | 33 487.00 | |
FX Taxes, duties, and similar payments | | | 11 677.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 17 088.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 62 252.00 | |
GG - OPERATING RESULT (I - II) | | | -59 852.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 6 553.00 | |
GP Total financial income (V) | | | 6 553.00 | |
GR Interest and similar expenses | | | 2.00 | |
GU Total financial expenses (VI) | | | 2.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 6 551.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -53 301.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 6 497.00 | 6 497.00 | | 6 497.00 |
HH Total exceptional expenses (VIII) | 6 497.00 | 6 497.00 | | 6 497.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -6 497.00 | -6 497.00 | | -6 497.00 |
HL TOTAL REVENUE (I + III + V + VII) | 8 953.00 | 24 552.00 | | 8 953.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 68 750.00 | 54 184.00 | | 68 750.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -59 798.00 | -29 632.00 | | -59 798.00 |
| |
| 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 | 902 617.00 | | | 902 617.00 |
I4 DECREASES Grand Total | | | 902 617.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 902 617.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 902 617.00 | | | 902 617.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 677 472.00 | 10 591.00 | | 677 472.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 677 472.00 | 10 591.00 | | 677 472.00 |
