| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 276 000.00 | | 276 000.00 | 276 000.00 |
AP Buildings | 1 121 431.00 | 358 677.00 | 762 754.00 | 1 121 431.00 |
AT Other tangible assets | 3 071.00 | 2 175.00 | 896.00 | 3 071.00 |
BJ TOTAL (I) | 1 400 501.00 | 360 852.00 | 1 039 650.00 | 1 400 501.00 |
BT Goods | 165 843.00 | | 165 843.00 | 165 843.00 |
BZ Other receivables | 5 000.00 | | 5 000.00 | 5 000.00 |
CD Marketable securities | 144 658.00 | 8 001.00 | 136 658.00 | 144 658.00 |
CF Cash and cash equivalents | 163 819.00 | | 163 819.00 | 163 819.00 |
CH Prepaid expenses | 1 714.00 | | 1 714.00 | 1 714.00 |
CJ TOTAL (II) | 481 034.00 | 8 001.00 | 473 033.00 | 481 034.00 |
CO Grand total (0 to V) | 1 881 535.00 | 368 852.00 | 1 512 683.00 | 1 881 535.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500 000.00 | 500 000.00 | | 500 000.00 |
DD Legal reserve (1) | 15 116.00 | 15 116.00 | | 15 116.00 |
DG Other reserves | 1 049 083.00 | 1 140 124.00 | | 1 049 083.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -56 140.00 | -41 041.00 | | -56 140.00 |
DL TOTAL (I) | 1 508 060.00 | 1 614 199.00 | | 1 508 060.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 183.00 | 3 328.00 | | 2 183.00 |
DX Trade payables and related accounts | 552.00 | 257.00 | | 552.00 |
DY Tax and social security liabilities | 1 888.00 | 2 022.00 | | 1 888.00 |
EA Other liabilities | | 925.00 | | |
EB Prepaid income (2) | | 2 871.00 | | |
EC TOTAL (IV) | 4 623.00 | 9 403.00 | | 4 623.00 |
EE Grand total (I to V) | 1 512 683.00 | 1 623 603.00 | | 1 512 683.00 |
EG Accrued income and payables due within one year | 4 623.00 | 9 403.00 | | 4 623.00 |
EI Including equity loans | 2 183.00 | | | 2 183.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 29 616.00 | |
FJ Net sales | | | 29 616.00 | |
FR Total operating income (I) | | | 29 616.00 | |
FW Other purchases and external expenses | | | 14 732.00 | |
FX Taxes, duties, and similar payments | | | 5 050.00 | |
FY Salaries and Wages | | | 1 234.00 | |
GB Operating Expenses - Provisions | | | 57 465.00 | |
GF Total Operating Expenses (II) | | | 78 481.00 | |
GG - OPERATING RESULT (I - II) | | | -48 865.00 | |
GL Other interest and similar income | | | 48.00 | |
GP Total financial income (V) | | | 48.00 | |
GQ Financial allocations to depreciation and provisions | | | 8 001.00 | |
GU Total financial expenses (VI) | | | 8 001.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -7 953.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -56 818.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 678.00 | | | 678.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 678.00 | | | 678.00 |
HL TOTAL REVENUE (I + III + V + VII) | 30 342.00 | 32 788.00 | | 30 342.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 86 482.00 | 73 829.00 | | 86 482.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -56 140.00 | -41 041.00 | | -56 140.00 |
| |
| 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 | 1 400 501.00 | | | 1 400 501.00 |
I4 DECREASES Grand Total | | | 1 400 501.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 400 501.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 400 501.00 | | | 1 400 501.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 303 387.00 | 57 465.00 | | 303 387.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 303 387.00 | 57 465.00 | | 303 387.00 |
| |
| 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 | 2 050.00 | 2 050.00 | | 2 050.00 |
8B Suppliers and Related Accounts | 552.00 | 552.00 | | 552.00 |
8C Staff and Related Accounts | 161.00 | 161.00 | | 161.00 |
VI Group and Associates | 133.00 | 133.00 | | 133.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 727.00 | 1 727.00 | | 1 727.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 5 000.00 | 5 000.00 | | 5 000.00 |
VS Prepaid expenses | 1 714.00 | 1 714.00 | | 1 714.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 714.00 | 6 714.00 | | 6 714.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 623.00 | 4 623.00 | | 4 623.00 |
