| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 646 506.00 | | 646 506.00 | 646 506.00 |
AP Buildings | 1 343 202.00 | 29 849.00 | 1 313 353.00 | 1 343 202.00 |
AT Other tangible assets | 41 124.00 | 41 124.00 | | 41 124.00 |
BH Other financial assets | 17 081.00 | | 17 081.00 | 17 081.00 |
BJ TOTAL (I) | 2 047 912.00 | 70 973.00 | 1 976 940.00 | 2 047 912.00 |
BX Customers and related accounts | 219 475.00 | | 219 475.00 | 219 475.00 |
BZ Other receivables | 192 118.00 | | 192 118.00 | 192 118.00 |
CF Cash and cash equivalents | 106 028.00 | | 106 028.00 | 106 028.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 517 621.00 | | 517 621.00 | 517 621.00 |
CO Grand total (0 to V) | 2 565 533.00 | 70 973.00 | 2 494 561.00 | 2 565 533.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 11 000 000.00 | 11 000 000.00 | | 11 000 000.00 |
DD Legal reserve (1) | 7 292.00 | 7 292.00 | | 7 292.00 |
DG Other reserves | 50 000.00 | 49 995.00 | | 50 000.00 |
DH Retained earnings | -9 904 673.00 | -9 969 856.00 | | -9 904 673.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -8 608.00 | 65 184.00 | | -8 608.00 |
DL TOTAL (I) | 1 144 011.00 | 1 152 614.00 | | 1 144 011.00 |
DX Trade payables and related accounts | 35 843.00 | 53 732.00 | | 35 843.00 |
DY Tax and social security liabilities | 232 814.00 | 437 099.00 | | 232 814.00 |
EA Other liabilities | 331 893.00 | 165 941.00 | | 331 893.00 |
EB Prepaid income (2) | 750 000.00 | | | 750 000.00 |
EC TOTAL (IV) | 1 350 550.00 | 656 772.00 | | 1 350 550.00 |
EE Grand total (I to V) | 2 494 561.00 | 1 809 386.00 | | 2 494 561.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 1 260 837.00 | |
FJ Net sales | | | 1 260 837.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1 260 838.00 | |
FW Other purchases and external expenses | | | 219 265.00 | |
FX Taxes, duties, and similar payments | | | 4 868.00 | |
FY Salaries and Wages | | | 719 203.00 | |
FZ Social Security Contributions | | | 296 151.00 | |
GB Operating Expenses - Provisions | | | 29 849.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 1 269 341.00 | |
GG - OPERATING RESULT (I - II) | | | -8 503.00 | |
GP Total financial income (V) | | | 21.00 | |
GU Total financial expenses (VI) | | | 126.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -105.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -8 608.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | | 1 250.00 | | |
HH Total exceptional expenses (VIII) | | 4 596.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -3 346.00 | | |
HK Income tax | | 25 349.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 260 859.00 | 1 818 852.00 | | 1 260 859.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 269 467.00 | 1 753 668.00 | | 1 269 467.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -8 608.00 | 65 184.00 | | -8 608.00 |
| |
| 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 | 51 876.00 | | 1 996 037.00 | 51 876.00 |
I3 DECREASES Total Financial Fixed Assets | | | 17 081.00 | |
I4 DECREASES Grand Total | | | 2 047 912.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 030 832.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 41 124.00 | | 1 989 708.00 | 41 124.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 10 752.00 | | 6 329.00 | 10 752.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 41 124.00 | 29 849.00 | | 41 124.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 41 124.00 | 29 849.00 | | 41 124.00 |
| |
| 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 | 35 843.00 | 35 843.00 | | 35 843.00 |
8D Social Security and Other Social Organizations | 232 814.00 | 232 814.00 | | 232 814.00 |
8L Deferred income | 750 000.00 | | 750 000.00 | 750 000.00 |
UT Other financial assets | 17 081.00 | | 17 081.00 | 17 081.00 |
UX Other trade receivables | 219 475.00 | 219 475.00 | | 219 475.00 |
VI Group and Associates | 331 893.00 | 331 893.00 | | 331 893.00 |
VP Miscellaneous | 192 118.00 | 192 118.00 | | 192 118.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 428 673.00 | 411 593.00 | 17 081.00 | 428 673.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 350 550.00 | 600 550.00 | 750 000.00 | 1 350 550.00 |
