| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 1 050 000.00 | | 1 050 000.00 | 1 050 000.00 |
AP Buildings | 6 143 478.00 | 3 246 975.00 | 2 896 502.00 | 6 143 478.00 |
AV Fixed assets in progress | 723 436.00 | | 723 436.00 | 723 436.00 |
BJ TOTAL (I) | 7 916 913.00 | 3 246 975.00 | 4 669 938.00 | 7 916 913.00 |
BX Customers and related accounts | 1 028.00 | | 1 028.00 | 1 028.00 |
BZ Other receivables | 133 928.00 | | 133 928.00 | 133 928.00 |
CF Cash and cash equivalents | 35 491.00 | | 35 491.00 | 35 491.00 |
CH Prepaid expenses | 17.00 | | 17.00 | 17.00 |
CJ TOTAL (II) | 170 464.00 | | 170 464.00 | 170 464.00 |
CO Grand total (0 to V) | 8 087 377.00 | 3 246 975.00 | 4 840 402.00 | 8 087 377.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 000.00 | 6 000.00 | | 6 000.00 |
DH Retained earnings | -4 276 552.00 | -4 231 059.00 | | -4 276 552.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -249 772.00 | -45 493.00 | | -249 772.00 |
DL TOTAL (I) | -4 520 324.00 | -4 270 552.00 | | -4 520 324.00 |
DU Loans and Debts from Credit Institutions (3) | 3 654 760.00 | 3 908 543.00 | | 3 654 760.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 465 995.00 | 4 683 119.00 | | 5 465 995.00 |
DX Trade payables and related accounts | 120 556.00 | 131 875.00 | | 120 556.00 |
DY Tax and social security liabilities | 3 931.00 | 5 497.00 | | 3 931.00 |
DZ Fixed asset liabilities and related accounts | 115 462.00 | 65 475.00 | | 115 462.00 |
EA Other liabilities | 22.00 | 2 563.00 | | 22.00 |
EC TOTAL (IV) | 9 360 726.00 | 8 797 072.00 | | 9 360 726.00 |
EE Grand total (I to V) | 4 840 402.00 | 4 526 519.00 | | 4 840 402.00 |
EG Accrued income and payables due within one year | 5 982 283.00 | 5 142 312.00 | | 5 982 283.00 |
EI Including equity loans | 5 465 995.00 | | | 5 465 995.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 406 308.00 | | 406 308.00 | 406 308.00 |
FG Production sold - services | | | | |
FJ Net sales | 406 308.00 | | 406 308.00 | 406 308.00 |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 406 310.00 | |
FW Other purchases and external expenses | | | 319 996.00 | |
FX Taxes, duties, and similar payments | | | 39 619.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 247 601.00 | |
GE Other Expenses | | | 42.00 | |
GF Total Operating Expenses (II) | | | 607 258.00 | |
GG - OPERATING RESULT (I - II) | | | -200 947.00 | |
GR Interest and similar expenses | | | 48 825.00 | |
GU Total financial expenses (VI) | | | 48 825.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -48 825.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -249 772.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 406 310.00 | 613 029.00 | | 406 310.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 656 083.00 | 658 522.00 | | 656 083.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -249 772.00 | -45 493.00 | | -249 772.00 |
| |
| 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 | 7 459 690.00 | | 457 224.00 | 7 459 690.00 |
I4 DECREASES Grand Total | | | 7 916 913.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 7 916 913.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 7 459 690.00 | | 457 224.00 | 7 459 690.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 999 375.00 | 247 601.00 | | 2 999 375.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 999 375.00 | 247 601.00 | | 2 999 375.00 |
| |
| 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 | 83 273.00 | 83 273.00 | | 83 273.00 |
8B Suppliers and Related Accounts | 120 556.00 | 120 556.00 | | 120 556.00 |
8J Fixed Asset Liabilities and Related Accounts | 115 462.00 | 115 462.00 | | 115 462.00 |
8K Other liabilities (including liabilities related to repo transactions) | 22.00 | 22.00 | | 22.00 |
UX Other trade receivables | 1 028.00 | 1 028.00 | | 1 028.00 |
VB VAT | 133 928.00 | 133 928.00 | | 133 928.00 |
VH Loans with a maturity of more than one year at origin | 3 654 760.00 | 276 316.00 | 3 378 443.00 | 3 654 760.00 |
VI Group and Associates | 5 382 723.00 | 5 382 723.00 | | 5 382 723.00 |
VK Loans repaid during the year | 253 783.00 | | | 253 783.00 |
VS Prepaid expenses | 17.00 | 17.00 | | 17.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 134 973.00 | 134 973.00 | | 134 973.00 |
VW VAT | 3 931.00 | 3 931.00 | | 3 931.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 9 360 726.00 | 5 982 283.00 | 3 378 443.00 | 9 360 726.00 |
