| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 3 083 967.00 | | 3 083 967.00 | 3 083 967.00 |
AP Buildings | 1 047 250.00 | 871 247.00 | 176 003.00 | 1 047 250.00 |
AT Other tangible assets | 70 906.00 | 68 597.00 | 2 309.00 | 70 906.00 |
BJ TOTAL (I) | 4 202 123.00 | 939 844.00 | 3 262 278.00 | 4 202 123.00 |
BZ Other receivables | 7 669.00 | | 7 669.00 | 7 669.00 |
CD Marketable securities | 102 360.00 | | 102 360.00 | 102 360.00 |
CF Cash and cash equivalents | 4 360.00 | | 4 360.00 | 4 360.00 |
CH Prepaid expenses | 1 820.00 | | 1 820.00 | 1 820.00 |
CJ TOTAL (II) | 116 209.00 | | 116 209.00 | 116 209.00 |
CO Grand total (0 to V) | 4 318 331.00 | 939 844.00 | 3 378 487.00 | 4 318 331.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | 4 000.00 | | 4 000.00 |
DG Other reserves | 1 821 116.00 | 1 880 429.00 | | 1 821 116.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -52 498.00 | -59 313.00 | | -52 498.00 |
DL TOTAL (I) | 1 812 618.00 | 1 865 116.00 | | 1 812 618.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 552 931.00 | 1 537 923.00 | | 1 552 931.00 |
DX Trade payables and related accounts | 8 975.00 | 13 037.00 | | 8 975.00 |
DY Tax and social security liabilities | 2 967.00 | 4 621.00 | | 2 967.00 |
EA Other liabilities | 995.00 | 995.00 | | 995.00 |
EC TOTAL (IV) | 1 565 869.00 | 1 556 577.00 | | 1 565 869.00 |
EE Grand total (I to V) | 3 378 487.00 | 3 421 693.00 | | 3 378 487.00 |
EG Accrued income and payables due within one year | 1 565 869.00 | 1 556 577.00 | | 1 565 869.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 10 001.00 | | 10 001.00 | 10 001.00 |
FJ Net sales | 10 001.00 | | 10 001.00 | 10 001.00 |
FR Total operating income (I) | | | 10 001.00 | |
FW Other purchases and external expenses | | | 26 628.00 | |
FX Taxes, duties, and similar payments | | | 16 390.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 22 548.00 | |
GF Total Operating Expenses (II) | | | 65 566.00 | |
GG - OPERATING RESULT (I - II) | | | -55 564.00 | |
GL Other interest and similar income | | | 2 707.00 | |
GP Total financial income (V) | | | 2 707.00 | |
GR Interest and similar expenses | | | -367.00 | |
GS Negative differences of foreign exchange | | | 8.00 | |
GU Total financial expenses (VI) | | | -359.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 3 066.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -52 498.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 12 708.00 | 34 037.00 | | 12 708.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 65 206.00 | 93 350.00 | | 65 206.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -52 498.00 | -59 313.00 | | -52 498.00 |
| |
| 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 | 4 202 123.00 | | | 4 202 123.00 |
I4 DECREASES Grand Total | | | 4 202 123.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 4 202 123.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 202 123.00 | | | 4 202 123.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 917 297.00 | 22 548.00 | | 917 297.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 917 297.00 | 22 548.00 | | 917 297.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UX Other trade receivables | 7 669.00 | | | 7 669.00 |
VS Prepaid expenses | 1 820.00 | | | 1 820.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 490.00 | 9 490.00 | | 9 490.00 |
