| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 747 404.00 | | 747 404.00 | 747 404.00 |
AP Buildings | 8 318 535.00 | 1 264 161.00 | 7 054 374.00 | 8 318 535.00 |
BJ TOTAL (I) | 9 065 939.00 | 1 264 161.00 | 7 801 778.00 | 9 065 939.00 |
BX Customers and related accounts | 122 234.00 | | 122 234.00 | 122 234.00 |
CF Cash and cash equivalents | 12 558.00 | | 12 558.00 | 12 558.00 |
CJ TOTAL (II) | 134 792.00 | | 134 792.00 | 134 792.00 |
CO Grand total (0 to V) | 9 200 731.00 | 1 264 161.00 | 7 936 570.00 | 9 200 731.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 972 982.00 | 3 972 982.00 | | 3 972 982.00 |
DH Retained earnings | -1 272 358.00 | -1 122 643.00 | | -1 272 358.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -145 897.00 | -149 715.00 | | -145 897.00 |
DL TOTAL (I) | 2 554 727.00 | 2 700 624.00 | | 2 554 727.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 368 843.00 | 5 490 400.00 | | 5 368 843.00 |
DY Tax and social security liabilities | 13 000.00 | | | 13 000.00 |
EC TOTAL (IV) | 5 381 843.00 | 5 490 400.00 | | 5 381 843.00 |
EE Grand total (I to V) | 7 936 570.00 | 8 191 024.00 | | 7 936 570.00 |
EG Accrued income and payables due within one year | 5 381 843.00 | 182 245.00 | | 5 381 843.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 286 456.00 | | 286 456.00 | 286 456.00 |
FJ Net sales | 286 456.00 | | 286 456.00 | 286 456.00 |
FR Total operating income (I) | | | 286 456.00 | |
FW Other purchases and external expenses | | | 7 500.00 | |
FX Taxes, duties, and similar payments | | | 13 000.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 259 954.00 | |
GF Total Operating Expenses (II) | | | 280 454.00 | |
GG - OPERATING RESULT (I - II) | | | 6 002.00 | |
GR Interest and similar expenses | | | 151 899.00 | |
GU Total financial expenses (VI) | | | 151 899.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -151 899.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -145 897.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 286 456.00 | 284 802.00 | | 286 456.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 432 353.00 | 434 517.00 | | 432 353.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -145 897.00 | -149 715.00 | | -145 897.00 |
| |
| 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 | 9 065 939.00 | | | 9 065 939.00 |
I4 DECREASES Grand Total | | | 9 065 939.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 9 065 939.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 9 065 939.00 | | | 9 065 939.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 004 207.00 | 259 954.00 | | 1 004 207.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 004 207.00 | 259 954.00 | | 1 004 207.00 |
| |
| 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 | 5 368 843.00 | 5 368 843.00 | | 5 368 843.00 |
UX Other trade receivables | 122 234.00 | 122 234.00 | | 122 234.00 |
VQ Other Taxes, Duties, and Similar Debts | 13 000.00 | 13 000.00 | | 13 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 122 234.00 | 122 234.00 | | 122 234.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 381 843.00 | 5 381 843.00 | | 5 381 843.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 13 000.00 | 12 892.00 | | 13 000.00 |
ST Other accounts | 7 500.00 | 7 519.00 | | 7 500.00 |
YW Business tax | | -1 546.00 | | |
YX Total of the account corresponding to line FX of table no. 2052 | 13 000.00 | 11 346.00 | | 13 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 7 500.00 | 7 519.00 | | 7 500.00 |
