| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 397 169.00 | | 397 169.00 | 397 169.00 |
AP Buildings | 3 659 419.00 | 301 087.00 | 3 358 331.00 | 3 659 419.00 |
BJ TOTAL (I) | 4 056 588.00 | 301 087.00 | 3 755 500.00 | 4 056 588.00 |
BZ Other receivables | 87.00 | | 87.00 | 87.00 |
CF Cash and cash equivalents | 45 449.00 | | 45 449.00 | 45 449.00 |
CJ TOTAL (II) | 45 537.00 | | 45 537.00 | 45 537.00 |
CO Grand total (0 to V) | 4 102 125.00 | 301 087.00 | 3 801 037.00 | 4 102 125.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 487 764.00 | 1 487 764.00 | | 1 487 764.00 |
DH Retained earnings | -164 307.00 | -81 901.00 | | -164 307.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -47 964.00 | -82 406.00 | | -47 964.00 |
DL TOTAL (I) | 1 275 493.00 | 1 323 457.00 | | 1 275 493.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 525 457.00 | 2 596 629.00 | | 2 525 457.00 |
DX Trade payables and related accounts | 87.00 | 278.00 | | 87.00 |
EC TOTAL (IV) | 2 525 544.00 | 2 596 906.00 | | 2 525 544.00 |
EE Grand total (I to V) | 3 801 037.00 | 3 920 363.00 | | 3 801 037.00 |
EG Accrued income and payables due within one year | 71 259.00 | 71 450.00 | | 71 259.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 77 067.00 | | 77 067.00 | 77 067.00 |
FJ Net sales | 77 067.00 | | 77 067.00 | 77 067.00 |
FR Total operating income (I) | | | 77 067.00 | |
FW Other purchases and external expenses | | | 4 778.00 | |
FX Taxes, duties, and similar payments | | | 5 895.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 114 357.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 125 031.00 | |
GG - OPERATING RESULT (I - II) | | | -47 964.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -47 964.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 77 067.00 | 76 996.00 | | 77 067.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 125 031.00 | 159 402.00 | | 125 031.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -47 964.00 | -82 406.00 | | -47 964.00 |
| |
| 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 | 4 056 588.00 | | | 4 056 588.00 |
I4 DECREASES Grand Total | | | 4 056 588.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 4 056 588.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 056 588.00 | | | 4 056 588.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 186 731.00 | 114 357.00 | | 186 731.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 186 731.00 | 114 357.00 | | 186 731.00 |
| |
| 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 | 87.00 | 87.00 | | 87.00 |
VI Group and Associates | 2 525 457.00 | 71 172.00 | 284 688.00 | 2 525 457.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 87.00 | 87.00 | | 87.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 87.00 | 87.00 | | 87.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 525 544.00 | 71 259.00 | 284 688.00 | 2 525 544.00 |
