| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 396 972.00 | 139 785.00 | 257 188.00 | 396 972.00 |
AR Technical installations, industrial equipment and tools | 1 288 670.00 | 468 720.00 | 819 950.00 | 1 288 670.00 |
BJ TOTAL (I) | 1 685 643.00 | 608 505.00 | 1 077 137.00 | 1 685 643.00 |
BX Customers and related accounts | 215 626.00 | | 215 626.00 | 215 626.00 |
BZ Other receivables | 26 719.00 | | 26 719.00 | 26 719.00 |
CF Cash and cash equivalents | 96 425.00 | | 96 425.00 | 96 425.00 |
CJ TOTAL (II) | 338 771.00 | | 338 771.00 | 338 771.00 |
CO Grand total (0 to V) | 2 024 413.00 | 608 505.00 | 1 415 908.00 | 2 024 413.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 276 000.00 | 276 000.00 | | 276 000.00 |
DH Retained earnings | -91 985.00 | -78 252.00 | | -91 985.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 771.00 | -13 733.00 | | -3 771.00 |
DL TOTAL (I) | 180 243.00 | 184 015.00 | | 180 243.00 |
DU Loans and Debts from Credit Institutions (3) | 1 010 054.00 | 1 107 176.00 | | 1 010 054.00 |
DV Miscellaneous Loans and Financial Debts (4) | 194 771.00 | 192 269.00 | | 194 771.00 |
DX Trade payables and related accounts | 30 840.00 | 45 574.00 | | 30 840.00 |
EC TOTAL (IV) | 1 235 665.00 | 1 345 019.00 | | 1 235 665.00 |
EE Grand total (I to V) | 1 415 908.00 | 1 529 034.00 | | 1 415 908.00 |
EG Accrued income and payables due within one year | 1 235 665.00 | 1 345 019.00 | | 1 235 665.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 187 287.00 | | 187 287.00 | 187 287.00 |
FJ Net sales | 187 287.00 | | 187 287.00 | 187 287.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 187 288.00 | |
FW Other purchases and external expenses | | | 40 341.00 | |
FX Taxes, duties, and similar payments | | | 501.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 112 521.00 | |
GE Other Expenses | | | 20.00 | |
GF Total Operating Expenses (II) | | | 153 383.00 | |
GG - OPERATING RESULT (I - II) | | | 33 904.00 | |
GR Interest and similar expenses | | | 37 487.00 | |
GU Total financial expenses (VI) | | | 37 487.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -37 487.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 582.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 189.00 | 24.00 | | 189.00 |
HH Total exceptional expenses (VIII) | 189.00 | 24.00 | | 189.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -189.00 | -24.00 | | -189.00 |
HL TOTAL REVENUE (I + III + V + VII) | 187 288.00 | 186 427.00 | | 187 288.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 191 059.00 | 200 160.00 | | 191 059.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 771.00 | -13 733.00 | | -3 771.00 |
| |
| 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 | 1 685 643.00 | | | 1 685 643.00 |
I4 DECREASES Grand Total | | | 1 685 643.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 685 643.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 685 643.00 | | | 1 685 643.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 495 984.00 | 112 521.00 | | 495 984.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 495 984.00 | 112 521.00 | | 495 984.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 30 840.00 | 30 840.00 | | 30 840.00 |
UX Other trade receivables | 215 626.00 | 215 626.00 | | 215 626.00 |
VB VAT | 22 190.00 | 22 190.00 | | 22 190.00 |
VG Loans with a maturity of up to one year at origin | 4 658.00 | 4 658.00 | | 4 658.00 |
VH Loans with a maturity of more than one year at origin | 1 005 396.00 | 1 005 396.00 | | 1 005 396.00 |
VI Group and Associates | 194 771.00 | 194 771.00 | | 194 771.00 |
VJ Loans taken out during the year | 20 163.00 | | | 20 163.00 |
VK Loans repaid during the year | 116 868.00 | | | 116 868.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 529.00 | 4 529.00 | | 4 529.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 242 345.00 | 242 345.00 | | 242 345.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 235 665.00 | 1 235 665.00 | | 1 235 665.00 |
