| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 38 000.00 | | 38 000.00 | 38 000.00 |
AP Buildings | 380 452.00 | 304 352.00 | 76 099.00 | 380 452.00 |
AT Other tangible assets | 14 613.00 | 11 477.00 | 3 136.00 | 14 613.00 |
BB Receivables related to investments | 937 741.00 | 81 000.00 | 856 741.00 | 937 741.00 |
BJ TOTAL (I) | 1 370 806.00 | 396 829.00 | 973 976.00 | 1 370 806.00 |
BX Customers and related accounts | 28 500.00 | | 28 500.00 | 28 500.00 |
BZ Other receivables | 91 081.00 | | 91 081.00 | 91 081.00 |
CF Cash and cash equivalents | 981.00 | | 981.00 | 981.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 120 562.00 | | 120 562.00 | 120 562.00 |
CO Grand total (0 to V) | 1 491 367.00 | 396 829.00 | 1 094 538.00 | 1 491 367.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000 000.00 | 1 000 000.00 | | 1 000 000.00 |
DD Legal reserve (1) | 37 483.00 | 37 483.00 | | 37 483.00 |
DG Other reserves | 1 187.00 | 1 187.00 | | 1 187.00 |
DH Retained earnings | -29 262.00 | -31 382.00 | | -29 262.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -294.00 | 2 120.00 | | -294.00 |
DL TOTAL (I) | 1 009 114.00 | 1 009 408.00 | | 1 009 114.00 |
DV Miscellaneous Loans and Financial Debts (4) | 66 705.00 | 60 513.00 | | 66 705.00 |
DX Trade payables and related accounts | 1 736.00 | 4 642.00 | | 1 736.00 |
DY Tax and social security liabilities | 16 423.00 | 24 251.00 | | 16 423.00 |
EA Other liabilities | 560.00 | | | 560.00 |
EC TOTAL (IV) | 85 424.00 | 89 405.00 | | 85 424.00 |
EE Grand total (I to V) | 1 094 538.00 | 1 098 813.00 | | 1 094 538.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FJ Net sales | | | 148 137.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 148 137.00 | |
FW Other purchases and external expenses | | | 13 613.00 | |
FX Taxes, duties, and similar payments | | | 7 105.00 | |
FY Salaries and Wages | | | 71 500.00 | |
FZ Social Security Contributions | | | 29 601.00 | |
GB Operating Expenses - Provisions | | | 25 493.00 | |
GE Other Expenses | | | 30.00 | |
GF Total Operating Expenses (II) | | | 147 342.00 | |
GG - OPERATING RESULT (I - II) | | | 795.00 | |
GU Total financial expenses (VI) | | | 3 995.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 995.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 200.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 2 906.00 | 226.00 | | 2 906.00 |
HH Total exceptional expenses (VIII) | | 207.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2 906.00 | 19.00 | | 2 906.00 |
HL TOTAL REVENUE (I + III + V + VII) | 151 043.00 | 167 017.00 | | 151 043.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 151 337.00 | 164 896.00 | | 151 337.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -294.00 | 2 120.00 | | -294.00 |
| |
| 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 | 1 370 806.00 | | | 1 370 806.00 |
I3 DECREASES Total Financial Fixed Assets | | | 937 741.00 | |
I4 DECREASES Grand Total | | | 1 370 806.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 433 064.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 433 064.00 | | | 433 064.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 937 741.00 | | | 937 741.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 290 337.00 | 25 493.00 | | 290 337.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 290 337.00 | 25 493.00 | | 290 337.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 15 879.00 | | | 15 879.00 |
8B Suppliers and Related Accounts | 1 736.00 | 1 736.00 | | 1 736.00 |
VI Group and Associates | 51 386.00 | 51 386.00 | | 51 386.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 119 581.00 | 119 581.00 | | 119 581.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 85 424.00 | 69 545.00 | | 85 424.00 |
