| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 543 068.00 | | 543 068.00 | 543 068.00 |
AP Buildings | 4 212 379.00 | 114 363.00 | 4 098 016.00 | 4 212 379.00 |
BJ TOTAL (I) | 4 755 447.00 | 114 363.00 | 4 641 084.00 | 4 755 447.00 |
BZ Other receivables | 6 000.00 | | 6 000.00 | 6 000.00 |
CF Cash and cash equivalents | 35 144.00 | | 35 144.00 | 35 144.00 |
CJ TOTAL (II) | 41 144.00 | | 41 144.00 | 41 144.00 |
CO Grand total (0 to V) | 4 796 591.00 | 114 363.00 | 4 682 228.00 | 4 796 591.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 883 061.00 | 1 883 061.00 | | 1 883 061.00 |
DH Retained earnings | -224 077.00 | -179 761.00 | | -224 077.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -31 087.00 | -44 316.00 | | -31 087.00 |
DL TOTAL (I) | 1 627 899.00 | 1 658 984.00 | | 1 627 899.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 052 871.00 | 3 131 154.00 | | 3 052 871.00 |
DX Trade payables and related accounts | 1 460.00 | 1 458.00 | | 1 460.00 |
EC TOTAL (IV) | 3 054 330.00 | 3 132 613.00 | | 3 054 330.00 |
EE Grand total (I to V) | 4 682 228.00 | 4 791 597.00 | | 4 682 228.00 |
EG Accrued income and payables due within one year | 79 756.00 | 118 022.00 | | 79 756.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 70 846.00 | | 70 846.00 | 70 846.00 |
FJ Net sales | 70 846.00 | | 70 846.00 | 70 846.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 6 908.00 | |
FR Total operating income (I) | | | 77 754.00 | |
FW Other purchases and external expenses | | | 4 278.00 | |
FX Taxes, duties, and similar payments | | | 6 908.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 105 296.00 | |
GF Total Operating Expenses (II) | | | 116 482.00 | |
GG - OPERATING RESULT (I - II) | | | -38 728.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -38 728.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 7 643.00 | 687.00 | | 7 643.00 |
HD Total exceptional income (VII) | 7 643.00 | 687.00 | | 7 643.00 |
HE Exceptional expenses on management operations | 1.00 | | | 1.00 |
HH Total exceptional expenses (VIII) | 1.00 | | | 1.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 7 642.00 | 687.00 | | 7 642.00 |
HL TOTAL REVENUE (I + III + V + VII) | 85 397.00 | 6 518.00 | | 85 397.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 116 483.00 | 50 834.00 | | 116 483.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -31 087.00 | -44 316.00 | | -31 087.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 9 067.00 | 105 296.00 | | 9 067.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 9 067.00 | 105 296.00 | | 9 067.00 |
