| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 210 093.00 | 48 309.00 | 161 784.00 | 210 093.00 |
BJ TOTAL (I) | 210 093.00 | 48 309.00 | 161 784.00 | 210 093.00 |
BX Customers and related accounts | 26 893.00 | | 26 893.00 | 26 893.00 |
BZ Other receivables | 7 314.00 | | 7 314.00 | 7 314.00 |
CF Cash and cash equivalents | 107 639.00 | | 107 639.00 | 107 639.00 |
CJ TOTAL (II) | 141 847.00 | | 141 847.00 | 141 847.00 |
CO Grand total (0 to V) | 351 939.00 | 48 309.00 | 303 630.00 | 351 939.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DH Retained earnings | -16 241.00 | -21 090.00 | | -16 241.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 471.00 | 4 849.00 | | 6 471.00 |
DL TOTAL (I) | -1 770.00 | -8 241.00 | | -1 770.00 |
DX Trade payables and related accounts | 76 419.00 | 2 894.00 | | 76 419.00 |
DY Tax and social security liabilities | 14 369.00 | 6 110.00 | | 14 369.00 |
EA Other liabilities | 214 612.00 | 206 130.00 | | 214 612.00 |
EC TOTAL (IV) | 305 401.00 | 215 134.00 | | 305 401.00 |
EE Grand total (I to V) | 303 630.00 | 206 893.00 | | 303 630.00 |
EG Accrued income and payables due within one year | 305 401.00 | 215 134.00 | | 305 401.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 293 079.00 | | 293 079.00 | 293 079.00 |
FG Production sold - services | | | | |
FJ Net sales | 293 079.00 | | 293 079.00 | 293 079.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 15 901.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 308 983.00 | |
FW Other purchases and external expenses | | | 280 239.00 | |
FX Taxes, duties, and similar payments | | | 3 331.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 10 505.00 | |
GF Total Operating Expenses (II) | | | 294 075.00 | |
GG - OPERATING RESULT (I - II) | | | 14 908.00 | |
GR Interest and similar expenses | | | 5 201.00 | |
GU Total financial expenses (VI) | | | 5 201.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -5 201.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 9 707.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 3 236.00 | 2 424.00 | | 3 236.00 |
HL TOTAL REVENUE (I + III + V + VII) | 308 983.00 | 307 143.00 | | 308 983.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 302 512.00 | 302 294.00 | | 302 512.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 471.00 | 4 849.00 | | 6 471.00 |
HQ References: Real Estate Leasing | 259 681.00 | 259 681.00 | | 259 681.00 |
| |
| 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 | 210 093.00 | | | 210 093.00 |
I4 DECREASES Grand Total | | | 210 093.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 210 093.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 210 093.00 | | | 210 093.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 37 804.00 | 10 505.00 | | 37 804.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 37 804.00 | 10 505.00 | | 37 804.00 |
| |
| 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 | 76 419.00 | 76 419.00 | | 76 419.00 |
UX Other trade receivables | 26 893.00 | | | 26 893.00 |
VB VAT | 7 314.00 | | | 7 314.00 |
VI Group and Associates | 214 612.00 | 214 612.00 | | 214 612.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 670.00 | 3 670.00 | | 3 670.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 34 207.00 | 34 207.00 | | 34 207.00 |
VW VAT | 10 699.00 | 10 699.00 | | 10 699.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 305 401.00 | 305 401.00 | | 305 401.00 |
| |
| 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 | | 12 461.00 | | |
SS Intermediary remuneration and fees (excluding retrocessions) | 643.00 | 931.00 | | 643.00 |
ST Other accounts | 265 590.00 | 264 419.00 | | 265 590.00 |
XQ Rental, rental and co-ownership charges | 14 006.00 | 432.00 | | 14 006.00 |
YR Real estate leasing commitment | 2 102 148.00 | 2 252 881.00 | | 2 102 148.00 |
YW Business tax | 3 331.00 | 5 923.00 | | 3 331.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 3 331.00 | 18 384.00 | | 3 331.00 |
YY Amount of VAT collected | 32 254.00 | 32 149.00 | | 32 254.00 |
YZ Total deductible VAT on goods and services | 29 762.00 | 29 637.00 | | 29 762.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 280 239.00 | 265 782.00 | | 280 239.00 |
