| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 397 169.00 | | 397 169.00 | 397 169.00 |
AP Buildings | 3 659 419.00 | 415 444.00 | 3 243 975.00 | 3 659 419.00 |
BJ TOTAL (I) | 4 056 588.00 | 415 444.00 | 3 641 144.00 | 4 056 588.00 |
BZ Other receivables | 43.00 | | 43.00 | 43.00 |
CF Cash and cash equivalents | 41 164.00 | | 41 164.00 | 41 164.00 |
CJ TOTAL (II) | 41 208.00 | | 41 208.00 | 41 208.00 |
CO Grand total (0 to V) | 4 097 796.00 | 415 444.00 | 3 682 351.00 | 4 097 796.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 487 764.00 | 1 487 764.00 | | 1 487 764.00 |
DH Retained earnings | -212 271.00 | -164 307.00 | | -212 271.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -47 470.00 | -47 964.00 | | -47 470.00 |
DL TOTAL (I) | 1 228 023.00 | 1 275 493.00 | | 1 228 023.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 454 285.00 | 2 525 457.00 | | 2 454 285.00 |
DX Trade payables and related accounts | 43.00 | 87.00 | | 43.00 |
EC TOTAL (IV) | 2 454 328.00 | 2 525 544.00 | | 2 454 328.00 |
EE Grand total (I to V) | 3 682 351.00 | 3 801 037.00 | | 3 682 351.00 |
EG Accrued income and payables due within one year | 71 215.00 | 71 259.00 | | 71 215.00 |
EI Including equity loans | 2 454 285.00 | | | 2 454 285.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 77 077.00 | | 77 077.00 | 77 077.00 |
FJ Net sales | 77 077.00 | | 77 077.00 | 77 077.00 |
FR Total operating income (I) | | | 77 077.00 | |
FW Other purchases and external expenses | | | 4 285.00 | |
FX Taxes, duties, and similar payments | | | 5 905.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 114 357.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 124 547.00 | |
GG - OPERATING RESULT (I - II) | | | -47 470.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -47 470.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 77 077.00 | 77 067.00 | | 77 077.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 124 547.00 | 125 031.00 | | 124 547.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -47 470.00 | -47 964.00 | | -47 470.00 |
| |
| 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 | 4 056 588.00 | | | 4 056 588.00 |
I4 DECREASES Grand Total | | | 4 056 588.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 4 056 588.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 056 588.00 | | | 4 056 588.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 301 087.00 | 114 357.00 | | 301 087.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 301 087.00 | 114 357.00 | | 301 087.00 |
| |
| 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 | 43.00 | 43.00 | | 43.00 |
VI Group and Associates | 2 454 285.00 | 71 172.00 | 284 688.00 | 2 454 285.00 |
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 | 2 454 328.00 | 71 215.00 | 284 688.00 | 2 454 328.00 |
