| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 188 660.00 | 56 727.00 | 131 933.00 | 188 660.00 |
BJ TOTAL (I) | 188 660.00 | 56 727.00 | 131 933.00 | 188 660.00 |
BX Customers and related accounts | 16 969.00 | | 16 969.00 | 16 969.00 |
BZ Other receivables | 1 106.00 | | 1 106.00 | 1 106.00 |
CF Cash and cash equivalents | 8 409.00 | | 8 409.00 | 8 409.00 |
CH Prepaid expenses | 2 445.00 | | 2 445.00 | 2 445.00 |
CJ TOTAL (II) | 28 930.00 | | 28 930.00 | 28 930.00 |
CO Grand total (0 to V) | 217 590.00 | 56 727.00 | 160 863.00 | 217 590.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 118.00 | 118.00 | | 118.00 |
DH Retained earnings | -235.00 | -645.00 | | -235.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -368.00 | 410.00 | | -368.00 |
DL TOTAL (I) | 615.00 | 983.00 | | 615.00 |
DU Loans and Debts from Credit Institutions (3) | 112 238.00 | 127 500.00 | | 112 238.00 |
DV Miscellaneous Loans and Financial Debts (4) | 44 085.00 | 35 540.00 | | 44 085.00 |
DX Trade payables and related accounts | 3 924.00 | 4 214.00 | | 3 924.00 |
DY Tax and social security liabilities | | 3 466.00 | | |
EC TOTAL (IV) | 160 247.00 | 170 720.00 | | 160 247.00 |
EE Grand total (I to V) | 160 863.00 | 171 703.00 | | 160 863.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 16 826.00 | | 16 826.00 | 16 826.00 |
FJ Net sales | 16 826.00 | | 16 826.00 | 16 826.00 |
FR Total operating income (I) | | | 16 826.00 | |
FW Other purchases and external expenses | | | 4 213.00 | |
FX Taxes, duties, and similar payments | | | 295.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 9 433.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 13 941.00 | |
GG - OPERATING RESULT (I - II) | | | 2 885.00 | |
GR Interest and similar expenses | | | 4 753.00 | |
GU Total financial expenses (VI) | | | 4 753.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 753.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 868.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 500.00 | 2 500.00 | | 1 500.00 |
HD Total exceptional income (VII) | 1 500.00 | 2 500.00 | | 1 500.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 500.00 | 2 500.00 | | 1 500.00 |
HL TOTAL REVENUE (I + III + V + VII) | 18 326.00 | 19 829.00 | | 18 326.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 18 694.00 | 19 420.00 | | 18 694.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -368.00 | 410.00 | | -368.00 |
| |
| 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 | 188 660.00 | | | 188 660.00 |
I4 DECREASES Grand Total | | | 188 660.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 188 660.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 188 660.00 | | | 188 660.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 47 294.00 | 9 433.00 | | 47 294.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 47 294.00 | 9 433.00 | | 47 294.00 |
| |
| 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 | 3 924.00 | 3 924.00 | | 3 924.00 |
UX Other trade receivables | 16 969.00 | | | 16 969.00 |
VB VAT | 1 106.00 | | | 1 106.00 |
VG Loans with a maturity of up to one year at origin | 68.00 | 68.00 | | 68.00 |
VH Loans with a maturity of more than one year at origin | 112 170.00 | 15 866.00 | 70 108.00 | 112 170.00 |
VI Group and Associates | 44 085.00 | 44 085.00 | | 44 085.00 |
VK Loans repaid during the year | 15 253.00 | | | 15 253.00 |
VS Prepaid expenses | 2 445.00 | | | 2 445.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 20 520.00 | 20 520.00 | | 20 520.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 160 247.00 | 63 943.00 | 70 108.00 | 160 247.00 |
