| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 60 000.00 | | 60 000.00 | 60 000.00 |
AP Buildings | 120 000.00 | 11 124.00 | 108 876.00 | 120 000.00 |
BJ TOTAL (I) | 280 000.00 | 11 124.00 | 268 876.00 | 280 000.00 |
BX Customers and related accounts | 735.00 | | 735.00 | 735.00 |
CF Cash and cash equivalents | 4 798.00 | | 4 798.00 | 4 798.00 |
CH Prepaid expenses | 1 249.00 | | 1 249.00 | 1 249.00 |
CJ TOTAL (II) | 6 807.00 | | 6 807.00 | 6 807.00 |
CO Grand total (0 to V) | 286 807.00 | 11 124.00 | 275 683.00 | 286 807.00 |
CU Other investments | 100 000.00 | | 100 000.00 | 100 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 1 912.00 | | | 1 912.00 |
DG Other reserves | 36 321.00 | | | 36 321.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 519.00 | 38 233.00 | | 2 519.00 |
DL TOTAL (I) | 140 752.00 | 138 233.00 | | 140 752.00 |
DX Trade payables and related accounts | 4 070.00 | 2 040.00 | | 4 070.00 |
EC TOTAL (IV) | 134 931.00 | 140 965.00 | | 134 931.00 |
EE Grand total (I to V) | 275 683.00 | 279 198.00 | | 275 683.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 019.00 | | 1 019.00 | 1 019.00 |
FG Production sold - services | 18 162.00 | | 18 162.00 | 18 162.00 |
FJ Net sales | 19 181.00 | | 19 181.00 | 19 181.00 |
FR Total operating income (I) | | | 19 181.00 | |
FW Other purchases and external expenses | | | 4 544.00 | |
FX Taxes, duties, and similar payments | | | 1 490.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 367.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 12 401.00 | |
GG - OPERATING RESULT (I - II) | | | 6 780.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 4 261.00 | |
GU Total financial expenses (VI) | | | 4 261.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 261.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 519.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 8.00 | | |
HH Total exceptional expenses (VIII) | | 8.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -8.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 19 181.00 | 72 901.00 | | 19 181.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 16 662.00 | 34 669.00 | | 16 662.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 519.00 | 38 233.00 | | 2 519.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 757.00 | 6 367.00 | | 4 757.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 757.00 | 6 367.00 | | 4 757.00 |
| |
| 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 | 4 070.00 | 4 070.00 | | 4 070.00 |
UX Other trade receivables | 735.00 | | | 735.00 |
VB VAT | 25.00 | | | 25.00 |
VH Loans with a maturity of more than one year at origin | 127 915.00 | 8 096.00 | 33 743.00 | 127 915.00 |
VI Group and Associates | 2 040.00 | 2 040.00 | | 2 040.00 |
VK Loans repaid during the year | 7 525.00 | | | 7 525.00 |
VS Prepaid expenses | 1 249.00 | | | 1 249.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 009.00 | 2 009.00 | | 2 009.00 |
VW VAT | 906.00 | 906.00 | | 906.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 134 931.00 | 15 112.00 | 33 743.00 | 134 931.00 |
