| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 1 262 751.00 | | 1 262 751.00 | 1 262 751.00 |
AP Buildings | 325 056.00 | 157 296.00 | 167 759.00 | 325 056.00 |
BJ TOTAL (I) | 1 587 807.00 | 157 296.00 | 1 430 510.00 | 1 587 807.00 |
BZ Other receivables | 4 968.00 | | 4 968.00 | 4 968.00 |
CF Cash and cash equivalents | 8 295.00 | | 8 295.00 | 8 295.00 |
CJ TOTAL (II) | 13 264.00 | | 13 264.00 | 13 264.00 |
CO Grand total (0 to V) | 1 601 071.00 | 157 296.00 | 1 443 775.00 | 1 601 071.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 303 150.00 | 303 150.00 | | 303 150.00 |
DD Legal reserve (1) | 30 315.00 | 30 315.00 | | 30 315.00 |
DF Regulated reserves (1) | 54 467.00 | 54 467.00 | | 54 467.00 |
DG Other reserves | 408 213.00 | 211 408.00 | | 408 213.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -53 542.00 | 196 804.00 | | -53 542.00 |
DL TOTAL (I) | 742 602.00 | 796 145.00 | | 742 602.00 |
DU Loans and Debts from Credit Institutions (3) | 699 689.00 | 698 989.00 | | 699 689.00 |
DX Trade payables and related accounts | 1 324.00 | 102 898.00 | | 1 324.00 |
DY Tax and social security liabilities | 158.00 | 166.00 | | 158.00 |
EC TOTAL (IV) | 701 172.00 | 802 053.00 | | 701 172.00 |
EE Grand total (I to V) | 1 443 775.00 | 1 598 199.00 | | 1 443 775.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 1 631.00 | 746.00 | | 1 631.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 13 425.00 | |
FX Taxes, duties, and similar payments | | | 9 352.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 18 645.00 | |
GF Total Operating Expenses (II) | | | 41 423.00 | |
GG - OPERATING RESULT (I - II) | | | -41 423.00 | |
GR Interest and similar expenses | | | 12 119.00 | |
GU Total financial expenses (VI) | | | 12 119.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -12 119.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -53 542.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 501 657.00 | | |
HD Total exceptional income (VII) | | 501 657.00 | | |
HE Exceptional expenses on management operations | | 8.00 | | |
HF Exceptional expenses on capital transactions | | 261 739.00 | | |
HH Total exceptional expenses (VIII) | | 261 747.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 239 910.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 501 658.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 53 542.00 | 304 853.00 | | 53 542.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -53 542.00 | 196 804.00 | | -53 542.00 |
| |
| 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 | 1 587 807.00 | | | 1 587 807.00 |
I4 DECREASES Grand Total | | | 1 587 807.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 587 807.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 587 807.00 | | | 1 587 807.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 138 650.00 | 18 645.00 | | 138 650.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 138 650.00 | 18 645.00 | | 138 650.00 |
| |
| 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 | 1 324.00 | 1 324.00 | | 1 324.00 |
VB VAT | 444.00 | | | 444.00 |
VG Loans with a maturity of up to one year at origin | 2 689.00 | 2 689.00 | | 2 689.00 |
VH Loans with a maturity of more than one year at origin | 697 000.00 | 697 000.00 | | 697 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 158.00 | 158.00 | | 158.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 524.00 | | | 4 524.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 968.00 | 4 968.00 | | 4 968.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 701 172.00 | 701 172.00 | | 701 172.00 |
