| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 42 000.00 | | 42 000.00 | 42 000.00 |
AP Buildings | 238 085.00 | 25 028.00 | 213 056.00 | 238 085.00 |
AR Technical installations, industrial equipment and tools | 11 535.00 | 5 053.00 | 6 483.00 | 11 535.00 |
AT Other tangible assets | 125 911.00 | 26 801.00 | 99 111.00 | 125 911.00 |
BJ TOTAL (I) | 417 531.00 | 56 881.00 | 360 649.00 | 417 531.00 |
CF Cash and cash equivalents | 7 036.00 | | 7 036.00 | 7 036.00 |
CJ TOTAL (II) | 7 036.00 | | 7 036.00 | 7 036.00 |
CO Grand total (0 to V) | 424 567.00 | 56 881.00 | 367 685.00 | 424 567.00 |
| |
| 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 |
DH Retained earnings | -36 349.00 | -24 620.00 | | -36 349.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -11 639.00 | -11 729.00 | | -11 639.00 |
DL TOTAL (I) | -42 988.00 | -31 349.00 | | -42 988.00 |
DU Loans and Debts from Credit Institutions (3) | 263 222.00 | 293 442.00 | | 263 222.00 |
DV Miscellaneous Loans and Financial Debts (4) | 147 097.00 | 117 285.00 | | 147 097.00 |
DX Trade payables and related accounts | 354.00 | | | 354.00 |
EC TOTAL (IV) | 410 674.00 | 410 727.00 | | 410 674.00 |
EE Grand total (I to V) | 367 685.00 | 379 378.00 | | 367 685.00 |
EI Including equity loans | 147 097.00 | | | 147 097.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 21 195.00 | | 21 195.00 | 21 195.00 |
FJ Net sales | 21 195.00 | | 21 195.00 | 21 195.00 |
FR Total operating income (I) | | | 21 195.00 | |
FW Other purchases and external expenses | | | 10 851.00 | |
FX Taxes, duties, and similar payments | | | 1 664.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 16 994.00 | |
GF Total Operating Expenses (II) | | | 29 509.00 | |
GG - OPERATING RESULT (I - II) | | | -8 314.00 | |
GR Interest and similar expenses | | | 3 325.00 | |
GU Total financial expenses (VI) | | | 3 325.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 325.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -11 639.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 21 195.00 | 16 875.00 | | 21 195.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 32 834.00 | 28 604.00 | | 32 834.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -11 639.00 | -11 729.00 | | -11 639.00 |
| |
| 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 | 417 531.00 | | | 417 531.00 |
I4 DECREASES Grand Total | | | 417 531.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 417 531.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 417 531.00 | | | 417 531.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 39 887.00 | 16 994.00 | | 39 887.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 39 887.00 | 16 994.00 | | 39 887.00 |
| |
| 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 | 354.00 | 354.00 | | 354.00 |
VG Loans with a maturity of up to one year at origin | 305.00 | 305.00 | | 305.00 |
VH Loans with a maturity of more than one year at origin | 262 917.00 | 30 489.00 | 132 987.00 | 262 917.00 |
VI Group and Associates | 147 097.00 | 147 097.00 | | 147 097.00 |
VK Loans repaid during the year | 30 145.00 | | | 30 145.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 410 674.00 | 178 246.00 | 132 987.00 | 410 674.00 |
