| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 24 505.00 | | 24 505.00 | 24 505.00 |
AP Buildings | 575 306.00 | 575 306.00 | | 575 306.00 |
BJ TOTAL (I) | 599 811.00 | 575 306.00 | 24 505.00 | 599 811.00 |
BZ Other receivables | 143 570.00 | | 143 570.00 | 143 570.00 |
CF Cash and cash equivalents | 280 824.00 | | 280 824.00 | 280 824.00 |
CJ TOTAL (II) | 424 394.00 | | 424 394.00 | 424 394.00 |
CO Grand total (0 to V) | 1 024 204.00 | 575 306.00 | 448 898.00 | 1 024 204.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 39 000.00 | | | 39 000.00 |
DH Retained earnings | -14 495.00 | | | -14 495.00 |
DL TOTAL (I) | 24 505.00 | | | 24 505.00 |
DV Miscellaneous Loans and Financial Debts (4) | 379 723.00 | | | 379 723.00 |
DX Trade payables and related accounts | 41 129.00 | | | 41 129.00 |
DY Tax and social security liabilities | 3 413.00 | | | 3 413.00 |
EA Other liabilities | 128.00 | | | 128.00 |
EC TOTAL (IV) | 424 394.00 | | | 424 394.00 |
EE Grand total (I to V) | 448 898.00 | | | 448 898.00 |
EG Accrued income and payables due within one year | 424 394.00 | | | 424 394.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 246 234.00 | | 246 234.00 | 246 234.00 |
FJ Net sales | 246 234.00 | | 246 234.00 | 246 234.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 858.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 248 094.00 | |
FW Other purchases and external expenses | | | 214 600.00 | |
FX Taxes, duties, and similar payments | | | 5 590.00 | |
FY Salaries and Wages | | | 22 715.00 | |
FZ Social Security Contributions | | | 5 189.00 | |
GF Total Operating Expenses (II) | | | 248 094.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 858.00 | | | 1 858.00 |
HL TOTAL REVENUE (I + III + V + VII) | 248 094.00 | | | 248 094.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 248 094.00 | | | 248 094.00 |
| |
| 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 | 599 811.00 | | | 599 811.00 |
I4 DECREASES Grand Total | | | 599 811.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 599 811.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 599 811.00 | | | 599 811.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 575 306.00 | | | 575 306.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 575 306.00 | | | 575 306.00 |
| |
| 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 | 41 129.00 | 41 129.00 | | 41 129.00 |
8D Social Security and Other Social Organizations | 3 413.00 | 3 413.00 | | 3 413.00 |
8K Other liabilities (including liabilities related to repo transactions) | 128.00 | 128.00 | | 128.00 |
VC Group and associates | 143 049.00 | | | 143 049.00 |
VI Group and Associates | 379 723.00 | 379 723.00 | | 379 723.00 |
VN Other taxes, similar payments | 291.00 | | | 291.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 230.00 | | | 230.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 143 570.00 | 143 570.00 | | 143 570.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 424 394.00 | 424 394.00 | | 424 394.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 5 590.00 | | | 5 590.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 21 302.00 | | | 21 302.00 |
ST Other accounts | 193 298.00 | | | 193 298.00 |
YP Average staff number | 1.00 | | | 1.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 5 590.00 | | | 5 590.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 214 600.00 | | | 214 600.00 |
