| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 21 721.00 | | 21 721.00 | 21 721.00 |
AP Buildings | 72 766.00 | 10 914.00 | 61 851.00 | 72 766.00 |
AT Other tangible assets | 30 564.00 | 15 551.00 | 15 013.00 | 30 564.00 |
BJ TOTAL (I) | 292 500.00 | 26 465.00 | 266 034.00 | 292 500.00 |
BZ Other receivables | 13 476.00 | | 13 476.00 | 13 476.00 |
CJ TOTAL (II) | 13 476.00 | | 13 476.00 | 13 476.00 |
CO Grand total (0 to V) | 305 977.00 | 26 465.00 | 279 511.00 | 305 977.00 |
CU Other investments | 167 449.00 | | 167 449.00 | 167 449.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 150 000.00 | | | 150 000.00 |
DD Legal reserve (1) | 4 574.00 | | | 4 574.00 |
DG Other reserves | 1 788.00 | | | 1 788.00 |
DH Retained earnings | -31 311.00 | | | -31 311.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -10 865.00 | | | -10 865.00 |
DL TOTAL (I) | 114 184.00 | | | 114 184.00 |
DU Loans and Debts from Credit Institutions (3) | 1 524.00 | | | 1 524.00 |
DV Miscellaneous Loans and Financial Debts (4) | 159 983.00 | | | 159 983.00 |
DX Trade payables and related accounts | 3 724.00 | | | 3 724.00 |
DY Tax and social security liabilities | 94.00 | | | 94.00 |
EC TOTAL (IV) | 165 327.00 | | | 165 327.00 |
EE Grand total (I to V) | 279 511.00 | | | 279 511.00 |
EG Accrued income and payables due within one year | 165 327.00 | | | 165 327.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 1 524.00 | | | 1 524.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 4 187.00 | | 4 187.00 | 4 187.00 |
FJ Net sales | 4 187.00 | | 4 187.00 | 4 187.00 |
FR Total operating income (I) | | | 4 187.00 | |
FW Other purchases and external expenses | | | 9 355.00 | |
FX Taxes, duties, and similar payments | | | 762.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 9 160.00 | |
GF Total Operating Expenses (II) | | | 19 277.00 | |
GG - OPERATING RESULT (I - II) | | | -15 090.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -15 090.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -4 225.00 | | | -4 225.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 187.00 | | | 4 187.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 15 052.00 | | | 15 052.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -10 865.00 | | | -10 865.00 |
| |
| 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 | 292 501.00 | | | 292 501.00 |
I3 DECREASES Total Financial Fixed Assets | | | 167 449.00 | |
I4 DECREASES Grand Total | | | 292 501.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 125 052.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 125 052.00 | | | 125 052.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 167 449.00 | | | 167 449.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 17 306.00 | 9 160.00 | | 17 306.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 17 306.00 | 9 160.00 | | 17 306.00 |
| |
| 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 | 3 724.00 | 3 724.00 | | 3 724.00 |
8D Social Security and Other Social Organizations | 95.00 | 95.00 | | 95.00 |
UX Other trade receivables | 13 477.00 | 13 477.00 | | 13 477.00 |
VG Loans with a maturity of up to one year at origin | 1 524.00 | 1 524.00 | | 1 524.00 |
VI Group and Associates | 159 984.00 | 159 984.00 | | 159 984.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 13 477.00 | 13 477.00 | | 13 477.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 165 327.00 | 165 327.00 | | 165 327.00 |
