| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 1 160 000.00 | | 1 160 000.00 | 1 160 000.00 |
AP Buildings | 10 440 000.00 | 2 312 325.00 | 8 127 675.00 | 10 440 000.00 |
BH Other financial assets | 14 227.00 | | 14 227.00 | 14 227.00 |
BJ TOTAL (I) | 11 614 227.00 | 2 312 325.00 | 9 301 902.00 | 11 614 227.00 |
BX Customers and related accounts | 813 626.00 | | 813 626.00 | 813 626.00 |
BZ Other receivables | 26 684.00 | | 26 684.00 | 26 684.00 |
CF Cash and cash equivalents | 441 765.00 | | 441 765.00 | 441 765.00 |
CH Prepaid expenses | 25 888.00 | | 25 888.00 | 25 888.00 |
CJ TOTAL (II) | 1 307 963.00 | | 1 307 963.00 | 1 307 963.00 |
CO Grand total (0 to V) | 12 922 190.00 | 2 312 325.00 | 10 609 865.00 | 12 922 190.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 300 000.00 | | | 300 000.00 |
DH Retained earnings | -707 942.00 | | | -707 942.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 162 231.00 | | | 162 231.00 |
DL TOTAL (I) | -245 711.00 | | | -245 711.00 |
DU Loans and Debts from Credit Institutions (3) | 5 379 374.00 | | | 5 379 374.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 131 226.00 | | | 5 131 226.00 |
DX Trade payables and related accounts | 141 082.00 | | | 141 082.00 |
DY Tax and social security liabilities | 203 894.00 | | | 203 894.00 |
EC TOTAL (IV) | 10 855 576.00 | | | 10 855 576.00 |
EE Grand total (I to V) | 10 609 865.00 | | | 10 609 865.00 |
EG Accrued income and payables due within one year | 5 989 153.00 | | | 5 989 153.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 757 239.00 | | 757 239.00 | 757 239.00 |
FJ Net sales | 757 239.00 | | 757 239.00 | 757 239.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 264 379.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1 021 619.00 | |
FW Other purchases and external expenses | | | 179 104.00 | |
FX Taxes, duties, and similar payments | | | 115 652.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 420 211.00 | |
GF Total Operating Expenses (II) | | | 714 967.00 | |
GG - OPERATING RESULT (I - II) | | | 306 652.00 | |
GR Interest and similar expenses | | | 144 205.00 | |
GU Total financial expenses (VI) | | | 144 205.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -144 205.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 162 447.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 264 379.00 | | | 264 379.00 |
HE Exceptional expenses on management operations | 216.00 | | | 216.00 |
HH Total exceptional expenses (VIII) | 216.00 | | | 216.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -216.00 | | | -216.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 021 619.00 | | | 1 021 619.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 859 388.00 | | | 859 388.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 162 231.00 | | | 162 231.00 |
| |
| 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 | 11 614 227.00 | | | 11 614 227.00 |
I3 DECREASES Total Financial Fixed Assets | | | 14 227.00 | |
I4 DECREASES Grand Total | | | 11 614 227.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 11 600 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 11 600 000.00 | | | 11 600 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 14 227.00 | | | 14 227.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 892 115.00 | 420 211.00 | | 1 892 115.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 892 115.00 | 420 211.00 | | 1 892 115.00 |
| |
| 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 | 378 937.00 | 378 937.00 | | 378 937.00 |
8B Suppliers and Related Accounts | 141 082.00 | 141 082.00 | | 141 082.00 |
UT Other financial assets | 14 227.00 | | 14 227.00 | 14 227.00 |
UX Other trade receivables | 813 626.00 | 813 626.00 | | 813 626.00 |
VB VAT | 26 684.00 | 26 684.00 | | 26 684.00 |
VH Loans with a maturity of more than one year at origin | 5 379 374.00 | 512 951.00 | 2 243 361.00 | 5 379 374.00 |
VI Group and Associates | 4 752 289.00 | 4 752 289.00 | | 4 752 289.00 |
VK Loans repaid during the year | 397 398.00 | | | 397 398.00 |
VQ Other Taxes, Duties, and Similar Debts | 68 233.00 | 68 233.00 | | 68 233.00 |
VS Prepaid expenses | 25 888.00 | 25 888.00 | | 25 888.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 880 425.00 | 866 198.00 | 14 227.00 | 880 425.00 |
VW VAT | 135 662.00 | 135 662.00 | | 135 662.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 10 855 576.00 | 5 989 153.00 | 2 243 361.00 | 10 855 576.00 |
