| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 21 600.00 | | 21 600.00 | 21 600.00 |
AP Buildings | 170 400.00 | 41 462.00 | 128 938.00 | 170 400.00 |
AT Other tangible assets | 8 000.00 | 8 000.00 | | 8 000.00 |
BJ TOTAL (I) | 200 000.00 | 49 462.00 | 150 538.00 | 200 000.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 151.00 | | 151.00 | 151.00 |
CF Cash and cash equivalents | 8 029.00 | | 8 029.00 | 8 029.00 |
CJ TOTAL (II) | 8 180.00 | | 8 180.00 | 8 180.00 |
CO Grand total (0 to V) | 208 180.00 | 49 462.00 | 158 717.00 | 208 180.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DH Retained earnings | -62 162.00 | -62 289.00 | | -62 162.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -619.00 | 128.00 | | -619.00 |
DL TOTAL (I) | -60 781.00 | -60 162.00 | | -60 781.00 |
DU Loans and Debts from Credit Institutions (3) | 68 631.00 | 89 178.00 | | 68 631.00 |
DV Miscellaneous Loans and Financial Debts (4) | 150 099.00 | 134 241.00 | | 150 099.00 |
DX Trade payables and related accounts | 768.00 | 756.00 | | 768.00 |
DY Tax and social security liabilities | | 1 014.00 | | |
EC TOTAL (IV) | 219 498.00 | 225 189.00 | | 219 498.00 |
EE Grand total (I to V) | 158 717.00 | 165 027.00 | | 158 717.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 11 406.00 | | 11 406.00 | 11 406.00 |
FJ Net sales | 11 406.00 | | 11 406.00 | 11 406.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 308.00 | |
FR Total operating income (I) | | | 11 714.00 | |
FW Other purchases and external expenses | | | 3 322.00 | |
FX Taxes, duties, and similar payments | | | 846.00 | |
FZ Social Security Contributions | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 4 589.00 | |
GF Total Operating Expenses (II) | | | 8 756.00 | |
GG - OPERATING RESULT (I - II) | | | 2 958.00 | |
GR Interest and similar expenses | | | 3 113.00 | |
GU Total financial expenses (VI) | | | 3 113.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 113.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -156.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | 463.00 | | | 463.00 |
HH Total exceptional expenses (VIII) | 463.00 | | | 463.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -463.00 | | | -463.00 |
HL TOTAL REVENUE (I + III + V + VII) | 11 714.00 | 11 541.00 | | 11 714.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 333.00 | 11 413.00 | | 12 333.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -619.00 | 128.00 | | -619.00 |
| |
| 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 | 200 000.00 | | | 200 000.00 |
I4 DECREASES Grand Total | | | 200 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 200 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 200 000.00 | | | 200 000.00 |
| |
| 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 | 768.00 | 768.00 | | 768.00 |
8K Other liabilities (including liabilities related to repo transactions) | 150 099.00 | 150 099.00 | | 150 099.00 |
VH Loans with a maturity of more than one year at origin | 68 631.00 | 21 363.00 | 47 268.00 | 68 631.00 |
VK Loans repaid during the year | 20 547.00 | | | 20 547.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 151.00 | 151.00 | | 151.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 219 498.00 | 172 229.00 | 47 268.00 | 219 498.00 |
