| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 742 272.00 | 430 701.00 | 311 571.00 | 742 272.00 |
AP Buildings | 1 250 318.00 | 716 980.00 | 533 338.00 | 1 250 318.00 |
AR Technical installations, industrial equipment and tools | 100 000.00 | 100 000.00 | | 100 000.00 |
BJ TOTAL (I) | 2 092 589.00 | 1 247 681.00 | 844 908.00 | 2 092 589.00 |
BX Customers and related accounts | 6 720.00 | | 6 720.00 | 6 720.00 |
BZ Other receivables | 3 044.00 | | 3 044.00 | 3 044.00 |
CF Cash and cash equivalents | 39 879.00 | | 39 879.00 | 39 879.00 |
CJ TOTAL (II) | 49 642.00 | | 49 642.00 | 49 642.00 |
CO Grand total (0 to V) | 2 142 232.00 | 1 247 681.00 | 894 551.00 | 2 142 232.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | 200 000.00 | | 200 000.00 |
DH Retained earnings | -763 330.00 | -744 319.00 | | -763 330.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -22 328.00 | -19 012.00 | | -22 328.00 |
DL TOTAL (I) | -585 658.00 | -563 330.00 | | -585 658.00 |
DU Loans and Debts from Credit Institutions (3) | 52 492.00 | 81 124.00 | | 52 492.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 414 295.00 | 1 414 295.00 | | 1 414 295.00 |
DX Trade payables and related accounts | 9 068.00 | 10 268.00 | | 9 068.00 |
DY Tax and social security liabilities | 4 354.00 | 1 519.00 | | 4 354.00 |
EC TOTAL (IV) | 1 480 209.00 | 1 507 206.00 | | 1 480 209.00 |
EE Grand total (I to V) | 894 551.00 | 943 876.00 | | 894 551.00 |
EG Accrued income and payables due within one year | 1 480 209.00 | 1 483 343.00 | | 1 480 209.00 |
EI Including equity loans | 1 414 295.00 | | | 1 414 295.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 81 133.00 | | 81 133.00 | 81 133.00 |
FJ Net sales | 81 133.00 | | 81 133.00 | 81 133.00 |
FR Total operating income (I) | | | 81 133.00 | |
FW Other purchases and external expenses | | | 15 072.00 | |
FX Taxes, duties, and similar payments | | | 1 106.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 87 282.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 103 464.00 | |
GG - OPERATING RESULT (I - II) | | | -22 331.00 | |
GL Other interest and similar income | | | 4.00 | |
GP Total financial income (V) | | | 4.00 | |
GR Interest and similar expenses | | | 2.00 | |
GU Total financial expenses (VI) | | | 2.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 3.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -22 329.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 81 137.00 | 81 093.00 | | 81 137.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 103 466.00 | 100 105.00 | | 103 466.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -22 328.00 | -19 012.00 | | -22 328.00 |
| |
| 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 | 2 092 589.00 | | | 2 092 589.00 |
I4 DECREASES Grand Total | | | 2 092 589.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 092 589.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 092 589.00 | | | 2 092 589.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 160 399.00 | 87 282.00 | | 1 160 399.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 160 399.00 | 87 282.00 | | 1 160 399.00 |
| |
| 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 | 9 068.00 | 9 068.00 | | 9 068.00 |
UX Other trade receivables | 6 720.00 | 6 720.00 | | 6 720.00 |
VB VAT | 93.00 | 93.00 | | 93.00 |
VH Loans with a maturity of more than one year at origin | 52 492.00 | 52 492.00 | | 52 492.00 |
VI Group and Associates | 1 414 295.00 | 1 414 295.00 | | 1 414 295.00 |
VK Loans repaid during the year | 28 632.00 | | | 28 632.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 951.00 | 2 951.00 | | 2 951.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 764.00 | 9 764.00 | | 9 764.00 |
VW VAT | 4 354.00 | 4 354.00 | | 4 354.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 480 209.00 | 1 480 209.00 | | 1 480 209.00 |
