| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 275 000.00 | 62 978.00 | 212 023.00 | 275 000.00 |
AR Technical installations, industrial equipment and tools | 16 117.00 | 16 099.00 | 18.00 | 16 117.00 |
BJ TOTAL (I) | 291 117.00 | 79 077.00 | 212 040.00 | 291 117.00 |
CF Cash and cash equivalents | 4 920.00 | | 4 920.00 | 4 920.00 |
CJ TOTAL (II) | 4 920.00 | | 4 920.00 | 4 920.00 |
CO Grand total (0 to V) | 296 037.00 | 79 077.00 | 216 960.00 | 296 037.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -70 401.00 | -65 204.00 | | -70 401.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 744.00 | -5 197.00 | | -5 744.00 |
DL TOTAL (I) | -75 145.00 | -69 401.00 | | -75 145.00 |
DU Loans and Debts from Credit Institutions (3) | 175 290.00 | 194 172.00 | | 175 290.00 |
DV Miscellaneous Loans and Financial Debts (4) | 116 215.00 | 101 215.00 | | 116 215.00 |
DX Trade payables and related accounts | 600.00 | | | 600.00 |
EC TOTAL (IV) | 292 105.00 | 295 387.00 | | 292 105.00 |
EE Grand total (I to V) | 216 960.00 | 225 986.00 | | 216 960.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 16 875.00 | | 16 875.00 | 16 875.00 |
FJ Net sales | 16 875.00 | | 16 875.00 | 16 875.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 16 875.00 | |
FW Other purchases and external expenses | | | 6 125.00 | |
FX Taxes, duties, and similar payments | | | 1 451.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 12 511.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 20 087.00 | |
GG - OPERATING RESULT (I - II) | | | -3 212.00 | |
GR Interest and similar expenses | | | 2 532.00 | |
GU Total financial expenses (VI) | | | 2 532.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 532.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 744.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 16 875.00 | 18 678.00 | | 16 875.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 22 619.00 | 23 876.00 | | 22 619.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 744.00 | -5 197.00 | | -5 744.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 66 566.00 | 12 511.00 | | 66 566.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 66 566.00 | 12 511.00 | | 66 566.00 |
| |
| 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 | 116 215.00 | 116 215.00 | | 116 215.00 |
8B Suppliers and Related Accounts | 600.00 | 600.00 | | 600.00 |
VG Loans with a maturity of up to one year at origin | 175 290.00 | 175 290.00 | | 175 290.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 292 105.00 | 292 105.00 | | 292 105.00 |
