| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 312 699.00 | 3 058.00 | 309 641.00 | 312 699.00 |
AP Buildings | 101 514.00 | 94 738.00 | 6 776.00 | 101 514.00 |
AR Technical installations, industrial equipment and tools | 26 867.00 | 26 251.00 | 615.00 | 26 867.00 |
AT Other tangible assets | 126 727.00 | 126 727.00 | | 126 727.00 |
BJ TOTAL (I) | 567 806.00 | 250 774.00 | 317 032.00 | 567 806.00 |
BZ Other receivables | 3 642.00 | | 3 642.00 | 3 642.00 |
CF Cash and cash equivalents | 1 156.00 | | 1 156.00 | 1 156.00 |
CH Prepaid expenses | 67.00 | | 67.00 | 67.00 |
CJ TOTAL (II) | 4 866.00 | | 4 866.00 | 4 866.00 |
CO Grand total (0 to V) | 572 672.00 | 250 774.00 | 321 898.00 | 572 672.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 480 000.00 | 480 000.00 | | 480 000.00 |
DG Other reserves | 122.00 | 122.00 | | 122.00 |
DH Retained earnings | -196 153.00 | -183 821.00 | | -196 153.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -17 676.00 | -12 332.00 | | -17 676.00 |
DL TOTAL (I) | 266 293.00 | 283 969.00 | | 266 293.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 642.00 | 6 447.00 | | 8 642.00 |
DX Trade payables and related accounts | 8 031.00 | 2 957.00 | | 8 031.00 |
DY Tax and social security liabilities | 1 235.00 | 521.00 | | 1 235.00 |
EA Other liabilities | 37 697.00 | 34 794.00 | | 37 697.00 |
EC TOTAL (IV) | 55 605.00 | 44 719.00 | | 55 605.00 |
EE Grand total (I to V) | 321 898.00 | 328 688.00 | | 321 898.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 24 000.00 | | 24 000.00 | 24 000.00 |
FJ Net sales | 24 000.00 | | 24 000.00 | 24 000.00 |
FQ Other income | | | 70.00 | |
FR Total operating income (I) | | | 24 070.00 | |
FS Purchases of goods (including customs duties) | | | 8 976.00 | |
FW Other purchases and external expenses | | | 18 398.00 | |
FX Taxes, duties, and similar payments | | | 1 038.00 | |
FY Salaries and Wages | | | 5 222.00 | |
FZ Social Security Contributions | | | 1 345.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 410.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 41 390.00 | |
GG - OPERATING RESULT (I - II) | | | -17 319.00 | |
GR Interest and similar expenses | | | 357.00 | |
GU Total financial expenses (VI) | | | 357.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -357.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -17 675.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 24 070.00 | 19 001.00 | | 24 070.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 41 747.00 | 31 334.00 | | 41 747.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -17 676.00 | -12 332.00 | | -17 676.00 |
| |
| 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 | 567 806.00 | | | 567 806.00 |
I4 DECREASES Grand Total | | | 567 806.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 567 806.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 567 806.00 | | | 567 806.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 244 364.00 | 6 410.00 | | 244 364.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 244 364.00 | 6 410.00 | | 244 364.00 |
| |
| 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 | -37 697.00 | | -37 697.00 | -37 697.00 |
8B Suppliers and Related Accounts | 8 031.00 | 8 031.00 | | 8 031.00 |
8C Staff and Related Accounts | 645.00 | 645.00 | | 645.00 |
8D Social Security and Other Social Organizations | 599.00 | 590.00 | | 599.00 |
8K Other liabilities (including liabilities related to repo transactions) | 37 697.00 | 37 697.00 | | 37 697.00 |
UP Loans | 1.00 | | | 1.00 |
VB VAT | 3 570.00 | 3 570.00 | | 3 570.00 |
VI Group and Associates | 46 335.00 | 46 339.00 | | 46 335.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 72.00 | 72.00 | | 72.00 |
VS Prepaid expenses | 67.00 | 67.00 | | 67.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 710.00 | 3 710.00 | | 3 710.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 55 605.00 | 93 302.00 | -37 697.00 | 55 605.00 |
