| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 49 331.00 | | 49 331.00 | 49 331.00 |
AP Buildings | 443 980.00 | 236 313.00 | 207 667.00 | 443 980.00 |
AT Other tangible assets | 17 066.00 | 17 066.00 | | 17 066.00 |
BJ TOTAL (I) | 510 377.00 | 253 379.00 | 256 998.00 | 510 377.00 |
BX Customers and related accounts | 6 024.00 | | 6 024.00 | 6 024.00 |
BZ Other receivables | 766.00 | | 766.00 | 766.00 |
CF Cash and cash equivalents | 333.00 | | 333.00 | 333.00 |
CJ TOTAL (II) | 7 123.00 | | 7 123.00 | 7 123.00 |
CO Grand total (0 to V) | 517 501.00 | 253 379.00 | 264 121.00 | 517 501.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DH Retained earnings | -352 301.00 | -328 459.00 | | -352 301.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -22 818.00 | -23 841.00 | | -22 818.00 |
DL TOTAL (I) | -367 496.00 | -344 678.00 | | -367 496.00 |
DU Loans and Debts from Credit Institutions (3) | 33 902.00 | 55 429.00 | | 33 902.00 |
DV Miscellaneous Loans and Financial Debts (4) | 557 503.00 | 528 265.00 | | 557 503.00 |
DX Trade payables and related accounts | 2 046.00 | 2 561.00 | | 2 046.00 |
DY Tax and social security liabilities | 543.00 | 596.00 | | 543.00 |
EA Other liabilities | 37 624.00 | 37 624.00 | | 37 624.00 |
EC TOTAL (IV) | 631 617.00 | 624 475.00 | | 631 617.00 |
EE Grand total (I to V) | 264 121.00 | 279 797.00 | | 264 121.00 |
EI Including equity loans | 557 503.00 | | | 557 503.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 4 668.00 | | 4 668.00 | 4 668.00 |
FJ Net sales | 4 668.00 | | 4 668.00 | 4 668.00 |
FR Total operating income (I) | | | 4 668.00 | |
FW Other purchases and external expenses | | | 7 704.00 | |
FX Taxes, duties, and similar payments | | | 1 686.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 17 339.00 | |
GF Total Operating Expenses (II) | | | 26 730.00 | |
GG - OPERATING RESULT (I - II) | | | -22 062.00 | |
GR Interest and similar expenses | | | 756.00 | |
GU Total financial expenses (VI) | | | 756.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -756.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -22 818.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 4 668.00 | 3 444.00 | | 4 668.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 27 485.00 | 27 286.00 | | 27 485.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -22 818.00 | -23 841.00 | | -22 818.00 |
| |
| 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 | 510 377.00 | | | 510 377.00 |
I4 DECREASES Grand Total | | | 510 377.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 510 377.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 510 377.00 | | | 510 377.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 236 040.00 | 17 339.00 | | 236 040.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 236 040.00 | 17 339.00 | | 236 040.00 |
