| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 399 304.00 | 13 886.00 | 385 418.00 | 399 304.00 |
AP Buildings | 2 900 282.00 | 358 667.00 | 2 541 615.00 | 2 900 282.00 |
BJ TOTAL (I) | 3 299 587.00 | 372 553.00 | 2 927 033.00 | 3 299 587.00 |
CF Cash and cash equivalents | 17 699.00 | | 17 699.00 | 17 699.00 |
CJ TOTAL (II) | 17 699.00 | | 17 699.00 | 17 699.00 |
CO Grand total (0 to V) | 3 317 286.00 | 372 553.00 | 2 944 732.00 | 3 317 286.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 135 325.00 | | | 1 135 325.00 |
DH Retained earnings | -215 887.00 | | | -215 887.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -75 256.00 | | | -75 256.00 |
DL TOTAL (I) | 844 181.00 | | | 844 181.00 |
DV Miscellaneous Loans and Financial Debts (4) | 126 145.00 | | | 126 145.00 |
DX Trade payables and related accounts | 1 923.00 | | | 1 923.00 |
DZ Fixed asset liabilities and related accounts | 1 972 482.00 | | | 1 972 482.00 |
EC TOTAL (IV) | 2 100 551.00 | | | 2 100 551.00 |
EE Grand total (I to V) | 2 944 732.00 | | | 2 944 732.00 |
EG Accrued income and payables due within one year | 2 100 551.00 | | | 2 100 551.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | 58 344.00 | 58 344.00 | |
FJ Net sales | | 58 344.00 | 58 344.00 | |
FR Total operating income (I) | | | 58 344.00 | |
FW Other purchases and external expenses | | | 19 456.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 114 144.00 | |
GF Total Operating Expenses (II) | | | 133 600.00 | |
GG - OPERATING RESULT (I - II) | | | -75 256.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -75 256.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 58 344.00 | | | 58 344.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 133 600.00 | | | 133 600.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -75 256.00 | | | -75 256.00 |
| |
| 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 | 3 299 587.00 | | | 3 299 587.00 |
I4 DECREASES Grand Total | | | 3 299 587.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 299 587.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 299 587.00 | | | 3 299 587.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 258 409.00 | 114 144.00 | | 258 409.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 258 409.00 | 114 144.00 | | 258 409.00 |
| |
| 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 | 1 923.00 | 1 923.00 | | 1 923.00 |
8J Fixed Asset Liabilities and Related Accounts | 1 972 482.00 | 1 972 482.00 | | 1 972 482.00 |
VI Group and Associates | 126 145.00 | 126 145.00 | | 126 145.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 100 551.00 | 2 100 551.00 | | 2 100 551.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
SS Intermediary remuneration and fees (excluding retrocessions) | 18 763.00 | | | 18 763.00 |
ST Other accounts | 452.00 | | | 452.00 |
XQ Rental, rental and co-ownership charges | 240.00 | | | 240.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 19 456.00 | | | 19 456.00 |
