| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 40 224.00 | | 40 224.00 | 40 224.00 |
AP Buildings | 362 011.00 | 8 721.00 | 353 290.00 | 362 011.00 |
AT Other tangible assets | 167.00 | 23.00 | 144.00 | 167.00 |
BD Other fixed assets | 9 945.00 | | 9 945.00 | 9 945.00 |
BJ TOTAL (I) | 1 128 347.00 | 8 744.00 | 1 119 603.00 | 1 128 347.00 |
BZ Other receivables | 100 527.00 | | 100 527.00 | 100 527.00 |
CF Cash and cash equivalents | 4 968.00 | | 4 968.00 | 4 968.00 |
CJ TOTAL (II) | 105 496.00 | | 105 496.00 | 105 496.00 |
CO Grand total (0 to V) | 1 233 842.00 | 8 744.00 | 1 225 098.00 | 1 233 842.00 |
CU Other investments | 716 000.00 | | 716 000.00 | 716 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 716 000.00 | 716 000.00 | | 716 000.00 |
DD Legal reserve (1) | 5 187.00 | | | 5 187.00 |
DH Retained earnings | | -3 748.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 138 063.00 | 8 935.00 | | 138 063.00 |
DL TOTAL (I) | 859 250.00 | 721 187.00 | | 859 250.00 |
DU Loans and Debts from Credit Institutions (3) | 361 543.00 | | | 361 543.00 |
DX Trade payables and related accounts | 1 474.00 | 982.00 | | 1 474.00 |
DY Tax and social security liabilities | 2 666.00 | | | 2 666.00 |
EA Other liabilities | 166.00 | | | 166.00 |
EC TOTAL (IV) | 365 849.00 | 982.00 | | 365 849.00 |
EE Grand total (I to V) | 1 225 098.00 | 722 169.00 | | 1 225 098.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 9 406.00 | | 9 406.00 | 9 406.00 |
FJ Net sales | 9 406.00 | | 9 406.00 | 9 406.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 9 406.00 | |
FW Other purchases and external expenses | | | 5 276.00 | |
FX Taxes, duties, and similar payments | | | 24 013.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 8 744.00 | |
GF Total Operating Expenses (II) | | | 38 032.00 | |
GG - OPERATING RESULT (I - II) | | | -28 626.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 160 000.00 | |
GL Other interest and similar income | | | 213.00 | |
GP Total financial income (V) | | | 160 213.00 | |
GR Interest and similar expenses | | | 4 492.00 | |
GU Total financial expenses (VI) | | | 4 492.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 155 721.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 127 095.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -10 968.00 | | | -10 968.00 |
HL TOTAL REVENUE (I + III + V + VII) | 169 619.00 | 10 002.00 | | 169 619.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 31 557.00 | 1 067.00 | | 31 557.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 138 063.00 | 8 935.00 | | 138 063.00 |
| |
| 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 | 716 000.00 | | 412 347.00 | 716 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 725 945.00 | |
I4 DECREASES Grand Total | | | 1 128 347.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 402 402.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 402 402.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 716 000.00 | | 9 945.00 | 716 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 8 744.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 8 744.00 | | |
| |
| 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 | 1 474.00 | 1 474.00 | | 1 474.00 |
8E Income Taxes | 2 639.00 | 2 639.00 | | 2 639.00 |
8K Other liabilities (including liabilities related to repo transactions) | 166.00 | 166.00 | | 166.00 |
VB VAT | 80 722.00 | | | 80 722.00 |
VG Loans with a maturity of up to one year at origin | 1 017.00 | 1 017.00 | | 1 017.00 |
VH Loans with a maturity of more than one year at origin | 360 526.00 | 27 808.00 | 116 365.00 | 360 526.00 |
VJ Loans taken out during the year | 367 400.00 | | | 367 400.00 |
VK Loans repaid during the year | 6 874.00 | | | 6 874.00 |
VQ Other Taxes, Duties, and Similar Debts | 27.00 | 27.00 | | 27.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 256.00 | | | 1 256.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 100 527.00 | 100 527.00 | | 100 527.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 365 849.00 | 33 131.00 | 116 365.00 | 365 849.00 |
