| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 50 000.00 | | 50 000.00 | 50 000.00 |
AP Buildings | 300 000.00 | 68 439.00 | 231 561.00 | 300 000.00 |
BJ TOTAL (I) | 1 210 881.00 | 68 439.00 | 1 142 442.00 | 1 210 881.00 |
BZ Other receivables | 165 915.00 | | 165 915.00 | 165 915.00 |
CF Cash and cash equivalents | 57 212.00 | | 57 212.00 | 57 212.00 |
CJ TOTAL (II) | 223 127.00 | | 223 127.00 | 223 127.00 |
CO Grand total (0 to V) | 1 434 008.00 | 68 439.00 | 1 365 569.00 | 1 434 008.00 |
CU Other investments | 860 881.00 | | 860 881.00 | 860 881.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 503 560.00 | 313 404.00 | | 503 560.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 57 877.00 | 190 156.00 | | 57 877.00 |
DJ Investment subsidies | 12 000.00 | 12 000.00 | | 12 000.00 |
DL TOTAL (I) | 584 436.00 | 526 560.00 | | 584 436.00 |
DU Loans and Debts from Credit Institutions (3) | 586 823.00 | 698 593.00 | | 586 823.00 |
DV Miscellaneous Loans and Financial Debts (4) | 190 000.00 | 190 000.00 | | 190 000.00 |
DX Trade payables and related accounts | 3 612.00 | 2 292.00 | | 3 612.00 |
DY Tax and social security liabilities | 698.00 | 698.00 | | 698.00 |
EC TOTAL (IV) | 781 133.00 | 891 583.00 | | 781 133.00 |
EE Grand total (I to V) | 1 365 569.00 | 1 418 142.00 | | 1 365 569.00 |
EG Accrued income and payables due within one year | 326 131.00 | 324 527.00 | | 326 131.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 41 880.00 | | 41 880.00 | 41 880.00 |
FJ Net sales | 41 880.00 | | 41 880.00 | 41 880.00 |
FR Total operating income (I) | | | 41 880.00 | |
FW Other purchases and external expenses | | | 3 966.00 | |
FX Taxes, duties, and similar payments | | | 2 525.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 20 498.00 | |
GF Total Operating Expenses (II) | | | 26 989.00 | |
GG - OPERATING RESULT (I - II) | | | 14 891.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 50 000.00 | |
GP Total financial income (V) | | | 50 000.00 | |
GR Interest and similar expenses | | | 7 014.00 | |
GU Total financial expenses (VI) | | | 7 014.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 42 986.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 57 877.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 91 880.00 | 226 880.00 | | 91 880.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 34 003.00 | 36 725.00 | | 34 003.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 57 877.00 | 190 156.00 | | 57 877.00 |
| |
| 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 | 1 210 881.00 | | | 1 210 881.00 |
I3 DECREASES Total Financial Fixed Assets | | | 860 881.00 | |
I4 DECREASES Grand Total | | | 1 210 881.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 350 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 350 000.00 | | | 350 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 860 881.00 | | | 860 881.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 47 941.00 | 20 498.00 | | 47 941.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 47 941.00 | 20 498.00 | | 47 941.00 |
| |
| 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 | 3 612.00 | 3 612.00 | | 3 612.00 |
VB VAT | 602.00 | 602.00 | | 602.00 |
VC Group and associates | 165 313.00 | 165 313.00 | | 165 313.00 |
VG Loans with a maturity of up to one year at origin | 3 087.00 | 3 087.00 | | 3 087.00 |
VH Loans with a maturity of more than one year at origin | 583 736.00 | 128 734.00 | 325 633.00 | 583 736.00 |
VI Group and Associates | 190 000.00 | 190 000.00 | | 190 000.00 |
VK Loans repaid during the year | 110 781.00 | | | 110 781.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 165 915.00 | 165 915.00 | | 165 915.00 |
VW VAT | 698.00 | 698.00 | | 698.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 781 133.00 | 326 131.00 | 325 633.00 | 781 133.00 |
