| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 1 490 964.00 | | 1 490 964.00 | 1 490 964.00 |
AP Buildings | 6 197 833.00 | 1 383 133.00 | 4 814 700.00 | 6 197 833.00 |
AV Fixed assets in progress | | | | |
BJ TOTAL (I) | 7 688 797.00 | 1 383 133.00 | 6 305 664.00 | 7 688 797.00 |
BX Customers and related accounts | 272 524.00 | 118 750.00 | 153 774.00 | 272 524.00 |
BZ Other receivables | 1 364 792.00 | | 1 364 792.00 | 1 364 792.00 |
CF Cash and cash equivalents | 58 840.00 | | 58 840.00 | 58 840.00 |
CJ TOTAL (II) | 1 696 156.00 | 118 750.00 | 1 577 406.00 | 1 696 156.00 |
CO Grand total (0 to V) | 9 384 953.00 | 1 501 882.00 | 7 883 070.00 | 9 384 953.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -55 056.00 | 159 379.00 | | -55 056.00 |
DL TOTAL (I) | -49 556.00 | 164 879.00 | | -49 556.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 818 228.00 | 7 678 783.00 | | 7 818 228.00 |
DX Trade payables and related accounts | 25 523.00 | 14 532.00 | | 25 523.00 |
DY Tax and social security liabilities | 61 324.00 | 84 387.00 | | 61 324.00 |
DZ Fixed asset liabilities and related accounts | | 2 689.00 | | |
EA Other liabilities | 27 550.00 | 27 028.00 | | 27 550.00 |
EC TOTAL (IV) | 7 932 626.00 | 7 807 420.00 | | 7 932 626.00 |
EE Grand total (I to V) | 7 883 070.00 | 7 972 299.00 | | 7 883 070.00 |
EG Accrued income and payables due within one year | 240 103.00 | 253 141.00 | | 240 103.00 |
EI Including equity loans | 7 818 228.00 | | | 7 818 228.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 510 827.00 | |
FJ Net sales | | | 510 827.00 | |
FR Total operating income (I) | | | 510 828.00 | |
FW Other purchases and external expenses | | | 27 907.00 | |
FX Taxes, duties, and similar payments | | | 32 177.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 238 588.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 118 750.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 417 423.00 | |
GG - OPERATING RESULT (I - II) | | | 93 404.00 | |
GL Other interest and similar income | | | 15 453.00 | |
GP Total financial income (V) | | | 15 453.00 | |
GR Interest and similar expenses | | | 141 159.00 | |
GU Total financial expenses (VI) | | | 141 159.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -125 706.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -32 301.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 866.00 | 17.00 | | 866.00 |
HH Total exceptional expenses (VIII) | 866.00 | 17.00 | | 866.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -866.00 | -17.00 | | -866.00 |
HK Income tax | 21 888.00 | 37 366.00 | | 21 888.00 |
HL TOTAL REVENUE (I + III + V + VII) | 526 281.00 | 648 408.00 | | 526 281.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 581 336.00 | 489 028.00 | | 581 336.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -55 056.00 | 159 379.00 | | -55 056.00 |
| |
| 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 | 7 677 931.00 | | 13 126.00 | 7 677 931.00 |
I4 DECREASES Grand Total | | 2 260.00 | 7 688 797.00 | |
IY DECREASES Total Tangible Fixed Assets | | 2 260.00 | 7 688 797.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 7 677 931.00 | | 13 126.00 | 7 677 931.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 144 544.00 | 238 589.00 | | 1 144 544.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 144 544.00 | 238 589.00 | | 1 144 544.00 |
| |
| 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 | 7 818 228.00 | 125 705.00 | | 7 818 228.00 |
8B Suppliers and Related Accounts | 25 523.00 | 25 523.00 | | 25 523.00 |
8D Social Security and Other Social Organizations | 61 324.00 | 61 324.00 | | 61 324.00 |
8K Other liabilities (including liabilities related to repo transactions) | 27 550.00 | 27 550.00 | | 27 550.00 |
UX Other trade receivables | 272 524.00 | 272 524.00 | | 272 524.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 364 792.00 | 1 364 792.00 | | 1 364 792.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 637 316.00 | 1 637 316.00 | | 1 637 316.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 932 626.00 | 240 103.00 | | 7 932 626.00 |
