| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 499 621.00 | | 499 621.00 | 499 621.00 |
AP Buildings | 6 097 940.00 | 219 021.00 | 5 878 918.00 | 6 097 940.00 |
BJ TOTAL (I) | 6 597 561.00 | 219 021.00 | 6 378 539.00 | 6 597 561.00 |
BZ Other receivables | 87.00 | | 87.00 | 87.00 |
CF Cash and cash equivalents | 50 723.00 | | 50 723.00 | 50 723.00 |
CJ TOTAL (II) | 50 811.00 | | 50 811.00 | 50 811.00 |
CO Grand total (0 to V) | 6 648 371.00 | 219 021.00 | 6 429 350.00 | 6 648 371.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 135 325.00 | 2 135 325.00 | | 2 135 325.00 |
DH Retained earnings | -43 114.00 | -9 397.00 | | -43 114.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -105 638.00 | -33 717.00 | | -105 638.00 |
DL TOTAL (I) | 1 986 572.00 | 2 092 211.00 | | 1 986 572.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 442 690.00 | 4 569 424.00 | | 4 442 690.00 |
DX Trade payables and related accounts | 87.00 | 321.00 | | 87.00 |
EC TOTAL (IV) | 4 442 777.00 | 4 569 745.00 | | 4 442 777.00 |
EE Grand total (I to V) | 6 429 350.00 | 6 661 955.00 | | 6 429 350.00 |
EG Accrued income and payables due within one year | 125 419.00 | 126 975.00 | | 125 419.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 125 332.00 | | 125 332.00 | 125 332.00 |
FJ Net sales | 125 332.00 | | 125 332.00 | 125 332.00 |
FN Capitalized production | | | | |
FR Total operating income (I) | | | 125 332.00 | |
FW Other purchases and external expenses | | | 40 428.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 190 561.00 | |
GF Total Operating Expenses (II) | | | 230 989.00 | |
GG - OPERATING RESULT (I - II) | | | -105 657.00 | |
GL Other interest and similar income | | | 18.00 | |
GP Total financial income (V) | | | 18.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 18.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -105 638.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 125 350.00 | 171.00 | | 125 350.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 230 989.00 | 33 888.00 | | 230 989.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -105 638.00 | -33 717.00 | | -105 638.00 |
| |
| 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 | 6 597 561.00 | | | 6 597 561.00 |
I4 DECREASES Grand Total | | | 6 597 561.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 6 597 561.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 6 597 561.00 | | | 6 597 561.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 28 461.00 | 190 561.00 | | 28 461.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 28 461.00 | 190 561.00 | | 28 461.00 |
| |
| 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 | 4 442 690.00 | 125 332.00 | 501 328.00 | 4 442 690.00 |
8B Suppliers and Related Accounts | 87.00 | 87.00 | | 87.00 |
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 | 4 442 777.00 | 125 419.00 | 501 328.00 | 4 442 777.00 |
