| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 625 778.00 | | 625 778.00 | 625 778.00 |
AP Buildings | 7 299 692.00 | 1 886 620.00 | 5 413 073.00 | 7 299 692.00 |
AV Fixed assets in progress | | | | |
BJ TOTAL (I) | 7 925 470.00 | 1 886 620.00 | 6 038 850.00 | 7 925 470.00 |
BX Customers and related accounts | 306 877.00 | 133 750.00 | 173 127.00 | 306 877.00 |
BZ Other receivables | 36 477.00 | | 36 477.00 | 36 477.00 |
CF Cash and cash equivalents | 166 560.00 | | 166 560.00 | 166 560.00 |
CJ TOTAL (II) | 509 914.00 | 133 750.00 | 376 164.00 | 509 914.00 |
CO Grand total (0 to V) | 8 435 384.00 | 2 020 370.00 | 6 415 014.00 | 8 435 384.00 |
| |
| 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) | -52 945.00 | 206 910.00 | | -52 945.00 |
DL TOTAL (I) | -47 445.00 | 212 410.00 | | -47 445.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 355 459.00 | 6 131 264.00 | | 6 355 459.00 |
DX Trade payables and related accounts | 26 797.00 | 14 712.00 | | 26 797.00 |
DY Tax and social security liabilities | 80 202.00 | 67 408.00 | | 80 202.00 |
DZ Fixed asset liabilities and related accounts | | 23 648.00 | | |
EC TOTAL (IV) | 6 462 459.00 | 6 237 031.00 | | 6 462 459.00 |
EE Grand total (I to V) | 6 415 014.00 | 6 449 441.00 | | 6 415 014.00 |
EG Accrued income and payables due within one year | 219 286.00 | 216 956.00 | | 219 286.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 568 985.00 | |
FJ Net sales | | | 568 985.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 7 912.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 576 897.00 | |
FW Other purchases and external expenses | | | 46 159.00 | |
FX Taxes, duties, and similar payments | | | 12 606.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 294 377.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 133 750.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 486 893.00 | |
GG - OPERATING RESULT (I - II) | | | 90 004.00 | |
GR Interest and similar expenses | | | 112 286.00 | |
GU Total financial expenses (VI) | | | 112 286.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -112 286.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -22 282.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 71.00 | | | 71.00 |
HH Total exceptional expenses (VIII) | 71.00 | | | 71.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -71.00 | | | -71.00 |
HK Income tax | 30 592.00 | 47 757.00 | | 30 592.00 |
HL TOTAL REVENUE (I + III + V + VII) | 576 897.00 | 729 917.00 | | 576 897.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 629 842.00 | 523 008.00 | | 629 842.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -52 945.00 | 206 910.00 | | -52 945.00 |
| |
| 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 | 7 857 407.00 | | 87 936.00 | 7 857 407.00 |
I4 DECREASES Grand Total | | 19 873.00 | 7 925 470.00 | |
IY DECREASES Total Tangible Fixed Assets | | 19 873.00 | 7 925 470.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 7 857 407.00 | | 87 936.00 | 7 857 407.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 592 243.00 | 296 958.00 | | 1 592 243.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 592 243.00 | 296 958.00 | | 1 592 243.00 |
| |
| 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 | 6 355 459.00 | 112 286.00 | | 6 355 459.00 |
8B Suppliers and Related Accounts | 26 797.00 | 26 797.00 | | 26 797.00 |
8D Social Security and Other Social Organizations | 80 202.00 | 80 202.00 | | 80 202.00 |
UX Other trade receivables | 306 877.00 | 306 877.00 | | 306 877.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 36 477.00 | 36 477.00 | | 36 477.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 343 354.00 | 343 354.00 | | 343 354.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 462 459.00 | 219 286.00 | | 6 462 459.00 |
