| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 1 424 970.00 | | 1 424 970.00 | 1 424 970.00 |
AP Buildings | 2 604 631.00 | 822 009.00 | 1 782 622.00 | 2 604 631.00 |
AV Fixed assets in progress | | | | |
BH Other financial assets | | | | |
BJ TOTAL (I) | 4 029 601.00 | 822 009.00 | 3 207 592.00 | 4 029 601.00 |
BX Customers and related accounts | 2 586.00 | | 2 586.00 | 2 586.00 |
BZ Other receivables | 5 217.00 | | 5 217.00 | 5 217.00 |
CH Prepaid expenses | 122.00 | | 122.00 | 122.00 |
CJ TOTAL (II) | 7 925.00 | | 7 925.00 | 7 925.00 |
CO Grand total (0 to V) | 4 037 525.00 | 822 009.00 | 3 215 516.00 | 4 037 525.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 997 400.00 | 1 997 400.00 | | 1 997 400.00 |
DD Legal reserve (1) | 600.00 | 600.00 | | 600.00 |
DG Other reserves | 66 048.00 | 66 048.00 | | 66 048.00 |
DH Retained earnings | -286 816.00 | -273 731.00 | | -286 816.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -26 910.00 | -13 086.00 | | -26 910.00 |
DL TOTAL (I) | 1 750 321.00 | 1 777 231.00 | | 1 750 321.00 |
DU Loans and Debts from Credit Institutions (3) | 1 445 528.00 | 702 951.00 | | 1 445 528.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 051.00 | 1 551.00 | | 4 051.00 |
DX Trade payables and related accounts | 12 539.00 | 50 527.00 | | 12 539.00 |
DY Tax and social security liabilities | 528.00 | | | 528.00 |
EB Prepaid income (2) | 2 550.00 | | | 2 550.00 |
EC TOTAL (IV) | 1 465 195.00 | 755 029.00 | | 1 465 195.00 |
EE Grand total (I to V) | 3 215 516.00 | 2 532 261.00 | | 3 215 516.00 |
EG Accrued income and payables due within one year | 701 347.00 | 275 029.00 | | 701 347.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 608 406.00 | 182 951.00 | | 608 406.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 67 691.00 | | 67 691.00 | 67 691.00 |
FJ Net sales | 67 691.00 | | 67 691.00 | 67 691.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 394.00 | |
FR Total operating income (I) | | | 68 085.00 | |
FW Other purchases and external expenses | | | 26 506.00 | |
FX Taxes, duties, and similar payments | | | 5 227.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 55 047.00 | |
GF Total Operating Expenses (II) | | | 86 780.00 | |
GG - OPERATING RESULT (I - II) | | | -18 694.00 | |
GR Interest and similar expenses | | | 8 216.00 | |
GU Total financial expenses (VI) | | | 8 216.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -8 216.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -26 910.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 394.00 | | | 394.00 |
HB Exceptional income from capital transactions | 4 755.00 | | | 4 755.00 |
HD Total exceptional income (VII) | 4 755.00 | | | 4 755.00 |
HF Exceptional expenses on capital transactions | 4 755.00 | | | 4 755.00 |
HH Total exceptional expenses (VIII) | 4 755.00 | | | 4 755.00 |
HL TOTAL REVENUE (I + III + V + VII) | 72 840.00 | 40 756.00 | | 72 840.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 99 751.00 | 53 842.00 | | 99 751.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -26 910.00 | -13 086.00 | | -26 910.00 |
| |
| 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 | 3 253 029.00 | | 1 432 691.00 | 3 253 029.00 |
I3 DECREASES Total Financial Fixed Assets | | 4 755.00 | | |
I4 DECREASES Grand Total | 651 364.00 | 4 755.00 | 4 029 601.00 | 651 364.00 |
IY DECREASES Total Tangible Fixed Assets | 651 364.00 | | 4 029 601.00 | 651 364.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 248 274.00 | | 1 432 691.00 | 3 248 274.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 755.00 | | | 4 755.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 766 962.00 | 55 047.00 | | 766 962.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 766 962.00 | 55 047.00 | | 766 962.00 |
| |
| 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 | 4 000.00 | | 4 000.00 | 4 000.00 |
8B Suppliers and Related Accounts | 12 539.00 | 12 539.00 | | 12 539.00 |
8E Income Taxes | 528.00 | 528.00 | | 528.00 |
8L Deferred income | 2 550.00 | 2 550.00 | | 2 550.00 |
UX Other trade receivables | 2 586.00 | 2 586.00 | | 2 586.00 |
VG Loans with a maturity of up to one year at origin | 608 406.00 | 608 406.00 | | 608 406.00 |
VH Loans with a maturity of more than one year at origin | 837 121.00 | 77 273.00 | 309 091.00 | 837 121.00 |
VI Group and Associates | 51.00 | 51.00 | | 51.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 5 217.00 | 5 217.00 | | 5 217.00 |
VS Prepaid expenses | 122.00 | 122.00 | | 122.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 925.00 | 7 925.00 | | 7 925.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 465 195.00 | 701 347.00 | 313 091.00 | 1 465 195.00 |
