| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 1 275 000.00 | | 1 275 000.00 | 1 275 000.00 |
AP Buildings | 8 725 000.00 | 4 642 710.00 | 4 082 290.00 | 8 725 000.00 |
BJ TOTAL (I) | 10 000 000.00 | 4 642 710.00 | 5 357 290.00 | 10 000 000.00 |
BX Customers and related accounts | 88 508.00 | | 88 508.00 | 88 508.00 |
BZ Other receivables | 31 534.00 | | 31 534.00 | 31 534.00 |
CF Cash and cash equivalents | 500 972.00 | | 500 972.00 | 500 972.00 |
CH Prepaid expenses | 3 596.00 | | 3 596.00 | 3 596.00 |
CJ TOTAL (II) | 624 610.00 | | 624 610.00 | 624 610.00 |
CO Grand total (0 to V) | 10 624 610.00 | 4 642 710.00 | 5 981 900.00 | 10 624 610.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | 200 000.00 | | 200 000.00 |
DH Retained earnings | 726 535.00 | 735 387.00 | | 726 535.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -168 817.00 | -8 852.00 | | -168 817.00 |
DL TOTAL (I) | 757 717.00 | 926 535.00 | | 757 717.00 |
DU Loans and Debts from Credit Institutions (3) | 2 159 190.00 | 2 735 999.00 | | 2 159 190.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 902 722.00 | 2 903 412.00 | | 2 902 722.00 |
DX Trade payables and related accounts | 150 789.00 | 80 412.00 | | 150 789.00 |
DY Tax and social security liabilities | 11 482.00 | 10 463.00 | | 11 482.00 |
EC TOTAL (IV) | 5 224 183.00 | 5 730 286.00 | | 5 224 183.00 |
EE Grand total (I to V) | 5 981 900.00 | 6 656 820.00 | | 5 981 900.00 |
EG Accrued income and payables due within one year | 164 993.00 | 94 287.00 | | 164 993.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 569 727.00 | | 569 727.00 | 569 727.00 |
FJ Net sales | 569 727.00 | | 569 727.00 | 569 727.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 569 727.00 | |
FW Other purchases and external expenses | | | 329 418.00 | |
FX Taxes, duties, and similar payments | | | 100 225.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 283 359.00 | |
GF Total Operating Expenses (II) | | | 713 002.00 | |
GG - OPERATING RESULT (I - II) | | | -143 275.00 | |
GR Interest and similar expenses | | | 18 192.00 | |
GU Total financial expenses (VI) | | | 18 192.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -18 192.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -161 467.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 11 422.00 | | |
HD Total exceptional income (VII) | | 11 422.00 | | |
HE Exceptional expenses on management operations | 362.00 | | | 362.00 |
HH Total exceptional expenses (VIII) | 362.00 | | | 362.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -362.00 | 11 422.00 | | -362.00 |
HK Income tax | 6 988.00 | | | 6 988.00 |
HL TOTAL REVENUE (I + III + V + VII) | 569 727.00 | 641 004.00 | | 569 727.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 738 544.00 | 649 856.00 | | 738 544.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -168 817.00 | -8 852.00 | | -168 817.00 |
| |
| 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 | 10 000 000.00 | | | 10 000 000.00 |
I4 DECREASES Grand Total | | | 10 000 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 10 000 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 10 000 000.00 | | | 10 000 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 359 351.00 | 283 359.00 | | 4 359 351.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 359 351.00 | 283 359.00 | | 4 359 351.00 |
| |
| 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 | 2 722.00 | 2 722.00 | | 2 722.00 |
8B Suppliers and Related Accounts | 150 789.00 | 150 789.00 | | 150 789.00 |
UX Other trade receivables | 88 508.00 | 88 508.00 | | 88 508.00 |
VB VAT | 21 780.00 | 21 780.00 | | 21 780.00 |
VH Loans with a maturity of more than one year at origin | 2 159 190.00 | | 2 159 190.00 | 2 159 190.00 |
VI Group and Associates | 2 900 000.00 | | 2 900 000.00 | 2 900 000.00 |
VJ Loans taken out during the year | -576 810.00 | | | -576 810.00 |
VQ Other Taxes, Duties, and Similar Debts | 257.00 | 257.00 | | 257.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 9 755.00 | 9 755.00 | | 9 755.00 |
VS Prepaid expenses | 3 596.00 | 3 596.00 | | 3 596.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 123 638.00 | 123 638.00 | | 123 638.00 |
VW VAT | 11 225.00 | 11 225.00 | | 11 225.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 224 183.00 | 164 993.00 | 5 059 190.00 | 5 224 183.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 96 478.00 | 99 185.00 | | 96 478.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 42 787.00 | 50 347.00 | | 42 787.00 |
ST Other accounts | 49 666.00 | 17 869.00 | | 49 666.00 |
XQ Rental, rental and co-ownership charges | 236 966.00 | 170 905.00 | | 236 966.00 |
YW Business tax | 3 747.00 | 6 248.00 | | 3 747.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 100 225.00 | 105 433.00 | | 100 225.00 |
YY Amount of VAT collected | 118 311.00 | 140 619.00 | | 118 311.00 |
YZ Total deductible VAT on goods and services | 61 646.00 | 42 368.00 | | 61 646.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 329 418.00 | 239 121.00 | | 329 418.00 |
