| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 169 131.00 | 17 902.00 | 151 229.00 | 169 131.00 |
AP Buildings | 599 579.00 | 599 579.00 | | 599 579.00 |
AR Technical installations, industrial equipment and tools | 195 112.00 | 195 112.00 | | 195 112.00 |
AT Other tangible assets | 2 897.00 | 2 897.00 | | 2 897.00 |
BJ TOTAL (I) | 966 718.00 | 815 489.00 | 151 229.00 | 966 718.00 |
BZ Other receivables | 106.00 | | 106.00 | 106.00 |
CF Cash and cash equivalents | 694.00 | | 694.00 | 694.00 |
CJ TOTAL (II) | 800.00 | | 800.00 | 800.00 |
CO Grand total (0 to V) | 967 518.00 | 815 489.00 | 152 029.00 | 967 518.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 289 653.00 | 289 653.00 | | 289 653.00 |
DC Revaluation differences | 11 110.00 | 11 110.00 | | 11 110.00 |
DD Legal reserve (1) | 2 275.00 | 2 275.00 | | 2 275.00 |
DG Other reserves | 26 575.00 | 26 575.00 | | 26 575.00 |
DH Retained earnings | -1 658 340.00 | -1 633 397.00 | | -1 658 340.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -25 362.00 | -24 943.00 | | -25 362.00 |
DL TOTAL (I) | -1 354 090.00 | -1 328 728.00 | | -1 354 090.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 502 466.00 | 1 478 837.00 | | 1 502 466.00 |
DX Trade payables and related accounts | 580.00 | 1 156.00 | | 580.00 |
DY Tax and social security liabilities | 3 073.00 | 1 365.00 | | 3 073.00 |
EC TOTAL (IV) | 1 506 119.00 | 1 481 358.00 | | 1 506 119.00 |
EE Grand total (I to V) | 152 029.00 | 152 630.00 | | 152 029.00 |
EG Accrued income and payables due within one year | 1 506 119.00 | 1 481 358.00 | | 1 506 119.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 21 740.00 | | 21 740.00 | 21 740.00 |
FJ Net sales | 21 740.00 | | 21 740.00 | 21 740.00 |
FR Total operating income (I) | | | 21 740.00 | |
FW Other purchases and external expenses | | | 3 683.00 | |
FX Taxes, duties, and similar payments | | | 16 024.00 | |
GE Other Expenses | | | 8.00 | |
GF Total Operating Expenses (II) | | | 19 708.00 | |
GG - OPERATING RESULT (I - II) | | | 2 032.00 | |
GR Interest and similar expenses | | | 27 395.00 | |
GU Total financial expenses (VI) | | | 27 395.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -27 394.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -25 362.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 21 740.00 | 21 740.00 | | 21 740.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 47 102.00 | 46 684.00 | | 47 102.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -25 362.00 | -24 943.00 | | -25 362.00 |
| |
| 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 | 966 718.00 | | | 966 718.00 |
I4 DECREASES Grand Total | | | 966 718.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 966 718.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 966 718.00 | | | 966 718.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 815 489.00 | | | 815 489.00 |
PE DEPRECIATION Total including other intangible assets | 1.00 | | | 1.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 815 489.00 | | | 815 489.00 |
| |
| 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 | 580.00 | 580.00 | | 580.00 |
VI Group and Associates | 1 502 465.00 | 1 502 465.00 | | 1 502 465.00 |
VM Income taxes | 106.00 | 106.00 | | 106.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 106.00 | 106.00 | | 106.00 |
VW VAT | 3 073.00 | 3 073.00 | | 3 073.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 506 119.00 | 1 506 119.00 | | 1 506 119.00 |
