| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 62 120.00 | | 62 120.00 | 62 120.00 |
AP Buildings | 248 478.00 | 103 574.00 | 144 905.00 | 248 478.00 |
AT Other tangible assets | 17 500.00 | 3 146.00 | 14 354.00 | 17 500.00 |
BD Other fixed assets | 79 500.00 | | 79 500.00 | 79 500.00 |
BJ TOTAL (I) | 407 598.00 | 106 719.00 | 300 878.00 | 407 598.00 |
BZ Other receivables | 232.00 | | 232.00 | 232.00 |
CF Cash and cash equivalents | 1 524.00 | | 1 524.00 | 1 524.00 |
CH Prepaid expenses | 623.00 | | 623.00 | 623.00 |
CJ TOTAL (II) | 2 380.00 | | 2 380.00 | 2 380.00 |
CO Grand total (0 to V) | 409 978.00 | 106 719.00 | 303 258.00 | 409 978.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DH Retained earnings | -185 782.00 | -177 228.00 | | -185 782.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -10 313.00 | -8 554.00 | | -10 313.00 |
DL TOTAL (I) | -188 595.00 | -178 282.00 | | -188 595.00 |
DU Loans and Debts from Credit Institutions (3) | 465 000.00 | 465 000.00 | | 465 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 21 900.00 | 13 900.00 | | 21 900.00 |
DX Trade payables and related accounts | 1 392.00 | 1 380.00 | | 1 392.00 |
DY Tax and social security liabilities | 61.00 | | | 61.00 |
DZ Fixed asset liabilities and related accounts | 3 500.00 | 17 500.00 | | 3 500.00 |
EC TOTAL (IV) | 491 853.00 | 497 780.00 | | 491 853.00 |
EE Grand total (I to V) | 303 258.00 | 319 498.00 | | 303 258.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 26 589.00 | | 26 589.00 | 26 589.00 |
FJ Net sales | 26 589.00 | | 26 589.00 | 26 589.00 |
FR Total operating income (I) | | | 26 589.00 | |
FW Other purchases and external expenses | | | 3 696.00 | |
FX Taxes, duties, and similar payments | | | 1 962.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 10 783.00 | |
GF Total Operating Expenses (II) | | | 16 441.00 | |
GG - OPERATING RESULT (I - II) | | | 10 147.00 | |
GR Interest and similar expenses | | | 20 460.00 | |
GU Total financial expenses (VI) | | | 20 460.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -20 460.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -10 313.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 26 589.00 | 26 589.00 | | 26 589.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 36 901.00 | 35 143.00 | | 36 901.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -10 313.00 | -8 554.00 | | -10 313.00 |
| |
| 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 | 1 392.00 | | | 1 392.00 |
8J Fixed Asset Liabilities and Related Accounts | 3 500.00 | 3 500.00 | | 3 500.00 |
8K Other liabilities (including liabilities related to repo transactions) | 21 900.00 | 21 900.00 | | 21 900.00 |
VH Loans with a maturity of more than one year at origin | 465 000.00 | | | 465 000.00 |
VS Prepaid expenses | 623.00 | | | 623.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 855.00 | 855.00 | | 855.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 491 853.00 | 26 853.00 | | 491 853.00 |
