| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 239 692.00 | | 239 692.00 | 239 692.00 |
AP Buildings | 3 375 291.00 | 327 588.00 | 3 047 703.00 | 3 375 291.00 |
BJ TOTAL (I) | 3 614 983.00 | 327 588.00 | 3 287 395.00 | 3 614 983.00 |
BZ Other receivables | 43.00 | | 43.00 | 43.00 |
CF Cash and cash equivalents | 20 992.00 | | 20 992.00 | 20 992.00 |
CJ TOTAL (II) | 21 035.00 | | 21 035.00 | 21 035.00 |
CO Grand total (0 to V) | 3 636 018.00 | 327 588.00 | 3 308 430.00 | 3 636 018.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 009 299.00 | 1 009 299.00 | | 1 009 299.00 |
DH Retained earnings | -43 219.00 | -33 204.00 | | -43 219.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -10 065.00 | -10 016.00 | | -10 065.00 |
DL TOTAL (I) | 956 014.00 | 966 080.00 | | 956 014.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 352 373.00 | 2 431 233.00 | | 2 352 373.00 |
DX Trade payables and related accounts | 43.00 | | | 43.00 |
EC TOTAL (IV) | 2 352 416.00 | 2 431 233.00 | | 2 352 416.00 |
EE Grand total (I to V) | 3 308 430.00 | 3 397 312.00 | | 3 308 430.00 |
EI Including equity loans | 2 352 373.00 | | | 2 352 373.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 78 860.00 | | 78 860.00 | 78 860.00 |
FJ Net sales | 78 860.00 | | 78 860.00 | 78 860.00 |
FR Total operating income (I) | | | 78 860.00 | |
FW Other purchases and external expenses | | | 4 543.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 84 382.00 | |
GF Total Operating Expenses (II) | | | 88 925.00 | |
GG - OPERATING RESULT (I - II) | | | -10 065.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -10 065.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 78 860.00 | 78 860.00 | | 78 860.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 88 925.00 | 88 876.00 | | 88 925.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -10 065.00 | -10 016.00 | | -10 065.00 |
| |
| 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 | 3 614 983.00 | | | 3 614 983.00 |
I4 DECREASES Grand Total | | | 3 614 983.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 614 983.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 614 983.00 | | | 3 614 983.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 243 206.00 | 84 382.00 | | 243 206.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 243 206.00 | 84 382.00 | | 243 206.00 |
| |
| 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 | 2 352 373.00 | 78 860.00 | 374 743.00 | 2 352 373.00 |
8B Suppliers and Related Accounts | 43.00 | 43.00 | | 43.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 43.00 | 43.00 | | 43.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 43.00 | 43.00 | | 43.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 352 416.00 | 78 903.00 | 374 743.00 | 2 352 416.00 |
