| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 1 363 597.00 | | 1 363 597.00 | 1 363 597.00 |
AP Buildings | 15 887 148.00 | 5 566 994.00 | 10 320 154.00 | 15 887 148.00 |
BJ TOTAL (I) | 17 250 746.00 | 5 566 994.00 | 11 683 752.00 | 17 250 746.00 |
BX Customers and related accounts | 3 760.00 | | 3 760.00 | 3 760.00 |
BZ Other receivables | 560.00 | | 560.00 | 560.00 |
CF Cash and cash equivalents | 2 478.00 | | 2 478.00 | 2 478.00 |
CJ TOTAL (II) | 6 798.00 | | 6 796.00 | 6 798.00 |
CO Grand total (0 to V) | 17 257 544.00 | 5 566 994.00 | 11 690 550.00 | 17 257 544.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10.00 | 10.00 | | 10.00 |
DD Legal reserve (1) | 1.00 | 1.00 | | 1.00 |
DH Retained earnings | -2 322 486.00 | -1 976 487.00 | | -2 322 486.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -281 803.00 | -345 998.00 | | -281 803.00 |
DL TOTAL (I) | -2 604 278.00 | -2 322 475.00 | | -2 604 278.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 280 212.00 | 14 798 180.00 | | 8 280 212.00 |
DX Trade payables and related accounts | 9 552.00 | 2 064.00 | | 9 552.00 |
DY Tax and social security liabilities | 560.00 | 1 066.00 | | 560.00 |
EA Other liabilities | 1 504.00 | 993.00 | | 1 504.00 |
EC TOTAL (IV) | 8 291 828.00 | 14 802 303.00 | | 8 291 828.00 |
ED (V) | 6 003 000.00 | 13 000.00 | | 6 003 000.00 |
EE Grand total (I to V) | 11 690 550.00 | 12 479 828.00 | | 11 690 550.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 701 830.00 | |
FJ Net sales | | | 701 830.00 | |
FR Total operating income (I) | | | 701 830.00 | |
FW Other purchases and external expenses | | | 2 997.00 | |
FX Taxes, duties, and similar payments | | | 95 253.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 794 357.00 | |
GE Other Expenses | | | 8.00 | |
GF Total Operating Expenses (II) | | | 892 608.00 | |
GG - OPERATING RESULT (I - II) | | | -190 777.00 | |
GU Total financial expenses (VI) | | | 91 025.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -91 025.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -281 803.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 701 830.00 | 676 825.00 | | 701 830.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 983 633.00 | 1 022 823.00 | | 983 633.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -281 803.00 | -345 998.00 | | -281 803.00 |
| |
| 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 | 17 250 746.00 | | | 17 250 746.00 |
I4 DECREASES Grand Total | | | 17 250 746.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 17 250 746.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 17 250 746.00 | | | 17 250 746.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 772 637.00 | 794 357.00 | | 4 772 637.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 772 637.00 | 794 357.00 | | 4 772 637.00 |
| |
| 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 | 9 552.00 | 9 552.00 | | 9 552.00 |
8K Other liabilities (including liabilities related to repo transactions) | 843.00 | 843.00 | | 843.00 |
UX Other trade receivables | 3 760.00 | 3 760.00 | | 3 760.00 |
VG Loans with a maturity of up to one year at origin | 8 280 223.00 | | 8 280 223.00 | 8 280 223.00 |
VN Other taxes, similar payments | 560.00 | 560.00 | | 560.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 221.00 | 1 221.00 | | 1 221.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 320.00 | 4 320.00 | | 4 320.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 8 291 839.00 | 11 616.00 | 8 280 223.00 | 8 291 839.00 |
