| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 484 128.00 | | 484 128.00 | 484 128.00 |
AP Buildings | 5 117 967.00 | 1 245 499.00 | 3 872 468.00 | 5 117 967.00 |
AV Fixed assets in progress | | | | |
BJ TOTAL (I) | 5 602 095.00 | 1 245 499.00 | 4 356 596.00 | 5 602 095.00 |
BX Customers and related accounts | 249 813.00 | 87 500.00 | 162 313.00 | 249 813.00 |
BZ Other receivables | 857 326.00 | | 857 326.00 | 857 326.00 |
CF Cash and cash equivalents | 41 836.00 | | 41 836.00 | 41 836.00 |
CJ TOTAL (II) | 1 148 976.00 | 87 500.00 | 1 061 476.00 | 1 148 976.00 |
CO Grand total (0 to V) | 6 751 071.00 | 1 332 999.00 | 5 418 072.00 | 6 751 071.00 |
| |
| 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) | -31 065.00 | 96 290.00 | | -31 065.00 |
DL TOTAL (I) | -25 565.00 | 101 790.00 | | -25 565.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 390 161.00 | 5 294 813.00 | | 5 390 161.00 |
DX Trade payables and related accounts | 23 267.00 | 21 563.00 | | 23 267.00 |
DY Tax and social security liabilities | 30 210.00 | 24 513.00 | | 30 210.00 |
DZ Fixed asset liabilities and related accounts | | 19 653.00 | | |
EA Other liabilities | | 19 618.00 | | |
EC TOTAL (IV) | 5 443 637.00 | 5 380 161.00 | | 5 443 637.00 |
EE Grand total (I to V) | 5 418 072.00 | 5 481 951.00 | | 5 418 072.00 |
EG Accrued income and payables due within one year | 5 302 573.00 | 172 881.00 | | 5 302 573.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 373 125.00 | |
FJ Net sales | | | 373 125.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 33 749.00 | |
FR Total operating income (I) | | | 406 873.00 | |
FW Other purchases and external expenses | | | 24 065.00 | |
FX Taxes, duties, and similar payments | | | 7 847.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 210 082.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 87 500.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 329 493.00 | |
GG - OPERATING RESULT (I - II) | | | 77 380.00 | |
GL Other interest and similar income | | | 9 716.00 | |
GP Total financial income (V) | | | 9 716.00 | |
GR Interest and similar expenses | | | 97 303.00 | |
GU Total financial expenses (VI) | | | 97 303.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -87 587.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -10 207.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 20 858.00 | 24 614.00 | | 20 858.00 |
HL TOTAL REVENUE (I + III + V + VII) | 416 589.00 | 471 318.00 | | 416 589.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 447 654.00 | 375 028.00 | | 447 654.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -31 065.00 | 96 290.00 | | -31 065.00 |
| |
| 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 | 5 606 029.00 | | 12 582.00 | 5 606 029.00 |
I4 DECREASES Grand Total | | 16 515.00 | 5 602 095.00 | |
IY DECREASES Total Tangible Fixed Assets | | 16 515.00 | 5 602 095.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 606 029.00 | | 12 582.00 | 5 606 029.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 035 417.00 | 210 082.00 | | 1 035 417.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 035 417.00 | 210 082.00 | | 1 035 417.00 |
| |
| 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 | 23 267.00 | 23 267.00 | | 23 267.00 |
8D Social Security and Other Social Organizations | 30 210.00 | 30 210.00 | | 30 210.00 |
UX Other trade receivables | 249 813.00 | 249 813.00 | | 249 813.00 |
VI Group and Associates | 5 390 161.00 | 87 588.00 | | 5 390 161.00 |
VP Miscellaneous | 857 326.00 | 857 326.00 | | 857 326.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 107 140.00 | 1 107 140.00 | | 1 107 140.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 443 637.00 | 141 064.00 | | 5 443 637.00 |
