| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 149 339.00 | | 149 339.00 | 149 339.00 |
AP Buildings | 3 438 614.00 | 1 388 127.00 | 2 050 487.00 | 3 438 614.00 |
BJ TOTAL (I) | 3 587 953.00 | 1 388 127.00 | 2 199 826.00 | 3 587 953.00 |
BZ Other receivables | 24 529.00 | | 24 529.00 | 24 529.00 |
CF Cash and cash equivalents | 86 021.00 | | 86 021.00 | 86 021.00 |
CH Prepaid expenses | 228.00 | | 228.00 | 228.00 |
CJ TOTAL (II) | 110 779.00 | | 110 779.00 | 110 779.00 |
CO Grand total (0 to V) | 3 698 732.00 | 1 388 127.00 | 2 310 605.00 | 3 698 732.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 150 000.00 | 150 000.00 | | 150 000.00 |
DD Legal reserve (1) | 3 580.00 | 3 580.00 | | 3 580.00 |
DH Retained earnings | -90 706.00 | -77 910.00 | | -90 706.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 26 639.00 | -12 796.00 | | 26 639.00 |
DL TOTAL (I) | 89 513.00 | 62 874.00 | | 89 513.00 |
DU Loans and Debts from Credit Institutions (3) | 1 542 475.00 | 1 715 976.00 | | 1 542 475.00 |
DV Miscellaneous Loans and Financial Debts (4) | 613 506.00 | 602 137.00 | | 613 506.00 |
DX Trade payables and related accounts | 9 424.00 | 2 273.00 | | 9 424.00 |
DY Tax and social security liabilities | 35 098.00 | 25 274.00 | | 35 098.00 |
EA Other liabilities | 3 181.00 | 7 800.00 | | 3 181.00 |
EB Prepaid income (2) | 17 407.00 | 17 392.00 | | 17 407.00 |
EC TOTAL (IV) | 2 221 092.00 | 2 370 852.00 | | 2 221 092.00 |
EE Grand total (I to V) | 2 310 605.00 | 2 433 726.00 | | 2 310 605.00 |
EG Accrued income and payables due within one year | 816 763.00 | 426 240.00 | | 816 763.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 240 276.00 | | 240 276.00 | 240 276.00 |
FJ Net sales | 240 276.00 | | 240 276.00 | 240 276.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 240 277.00 | |
FW Other purchases and external expenses | | | 9 890.00 | |
FX Taxes, duties, and similar payments | | | 32 065.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 137 162.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 179 117.00 | |
GG - OPERATING RESULT (I - II) | | | 61 159.00 | |
GR Interest and similar expenses | | | 29 819.00 | |
GU Total financial expenses (VI) | | | 29 819.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -29 819.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 31 340.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 4 701.00 | | | 4 701.00 |
HL TOTAL REVENUE (I + III + V + VII) | 240 277.00 | 223 342.00 | | 240 277.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 213 638.00 | 236 138.00 | | 213 638.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 26 639.00 | -12 796.00 | | 26 639.00 |
| |
| 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 | 3 587 953.00 | | | 3 587 953.00 |
I4 DECREASES Grand Total | | | 3 587 953.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 587 953.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 587 953.00 | | | 3 587 953.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 250 965.00 | 137 162.00 | | 1 250 965.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 250 965.00 | 137 162.00 | | 1 250 965.00 |
| |
| 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 | 37 000.00 | | | 37 000.00 |
8B Suppliers and Related Accounts | 9 424.00 | 9 424.00 | | 9 424.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 181.00 | 3 181.00 | | 3 181.00 |
8L Deferred income | 17 407.00 | 17 407.00 | | 17 407.00 |
VB VAT | 379.00 | 379.00 | | 379.00 |
VH Loans with a maturity of more than one year at origin | 1 542 475.00 | 175 146.00 | 662 579.00 | 1 542 475.00 |
VI Group and Associates | 576 506.00 | 576 506.00 | | 576 506.00 |
VK Loans repaid during the year | 173 501.00 | | | 173 501.00 |
VQ Other Taxes, Duties, and Similar Debts | 24 654.00 | 24 654.00 | | 24 654.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 24 150.00 | 24 150.00 | | 24 150.00 |
VS Prepaid expenses | 228.00 | 228.00 | | 228.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 24 758.00 | 24 758.00 | | 24 758.00 |
VW VAT | 10 444.00 | 10 444.00 | | 10 444.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 221 092.00 | 816 763.00 | 662 579.00 | 2 221 092.00 |
