| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 499 621.00 | | 499 621.00 | 499 621.00 |
AP Buildings | 6 097 940.00 | 409 582.00 | 5 688 357.00 | 6 097 940.00 |
BJ TOTAL (I) | 6 597 561.00 | 409 582.00 | 6 187 978.00 | 6 597 561.00 |
BZ Other receivables | 43.00 | | 43.00 | 43.00 |
CF Cash and cash equivalents | 45 381.00 | | 45 381.00 | 45 381.00 |
CJ TOTAL (II) | 45 424.00 | | 45 424.00 | 45 424.00 |
CO Grand total (0 to V) | 6 642 985.00 | 409 582.00 | 6 233 403.00 | 6 642 985.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 135 325.00 | 2 135 325.00 | | 2 135 325.00 |
DH Retained earnings | -148 753.00 | -43 114.00 | | -148 753.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -70 571.00 | -105 638.00 | | -70 571.00 |
DL TOTAL (I) | 1 916 002.00 | 1 986 572.00 | | 1 916 002.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 317 358.00 | 4 442 690.00 | | 4 317 358.00 |
DX Trade payables and related accounts | 43.00 | 87.00 | | 43.00 |
EC TOTAL (IV) | 4 317 401.00 | 4 442 777.00 | | 4 317 401.00 |
EE Grand total (I to V) | 6 233 403.00 | 6 429 350.00 | | 6 233 403.00 |
EG Accrued income and payables due within one year | 125 375.00 | 125 419.00 | | 125 375.00 |
EI Including equity loans | 4 317 358.00 | | | 4 317 358.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 134 328.00 | | 134 328.00 | 134 328.00 |
FJ Net sales | 134 328.00 | | 134 328.00 | 134 328.00 |
FQ Other income | | | 43.00 | |
FR Total operating income (I) | | | 134 371.00 | |
FW Other purchases and external expenses | | | 5 385.00 | |
FX Taxes, duties, and similar payments | | | 8 996.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 190 561.00 | |
GF Total Operating Expenses (II) | | | 204 942.00 | |
GG - OPERATING RESULT (I - II) | | | -70 571.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -70 571.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 134 371.00 | 125 350.00 | | 134 371.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 204 942.00 | 230 989.00 | | 204 942.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -70 571.00 | -105 638.00 | | -70 571.00 |
| |
| 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 | 6 597 561.00 | | | 6 597 561.00 |
I4 DECREASES Grand Total | | | 6 597 561.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 6 597 561.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 6 597 561.00 | | | 6 597 561.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 219 021.00 | 190 561.00 | | 219 021.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 219 021.00 | 190 561.00 | | 219 021.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 4 317 358.00 | 125 332.00 | 501 328.00 | 4 317 358.00 |
8B Suppliers and Related Accounts | 43.00 | 43.00 | | 43.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 43.00 | 43.00 | | 43.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 43.00 | 43.00 | | 43.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 317 401.00 | 125 375.00 | 501 328.00 | 4 317 401.00 |
