| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 34 000.00 | | 34 000.00 | 34 000.00 |
AP Buildings | 645 825.00 | 296 524.00 | 349 301.00 | 645 825.00 |
AT Other tangible assets | 11 549.00 | 11 549.00 | | 11 549.00 |
BH Other financial assets | 1 366.00 | | 1 366.00 | 1 366.00 |
BJ TOTAL (I) | 692 740.00 | 308 073.00 | 384 667.00 | 692 740.00 |
BT Goods | 108 063.00 | | 108 063.00 | 108 063.00 |
BX Customers and related accounts | 1 000.00 | | 1 000.00 | 1 000.00 |
BZ Other receivables | 21 480.00 | | 21 480.00 | 21 480.00 |
CF Cash and cash equivalents | 70 942.00 | | 70 942.00 | 70 942.00 |
CH Prepaid expenses | 1 253.00 | | 1 253.00 | 1 253.00 |
CJ TOTAL (II) | 202 738.00 | | 202 738.00 | 202 738.00 |
CO Grand total (0 to V) | 895 478.00 | 308 073.00 | 587 405.00 | 895 478.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 108 239.00 | | | 108 239.00 |
DD Legal reserve (1) | 815.00 | | | 815.00 |
DH Retained earnings | -237 957.00 | | | -237 957.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -15 095.00 | | | -15 095.00 |
DL TOTAL (I) | -143 998.00 | | | -143 998.00 |
DV Miscellaneous Loans and Financial Debts (4) | 725 422.00 | | | 725 422.00 |
DX Trade payables and related accounts | 5 981.00 | | | 5 981.00 |
EC TOTAL (IV) | 731 403.00 | | | 731 403.00 |
EE Grand total (I to V) | 587 405.00 | | | 587 405.00 |
EG Accrued income and payables due within one year | 731 403.00 | | | 731 403.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | 43 648.00 | 43 648.00 | |
FJ Net sales | | 43 648.00 | 43 648.00 | |
FQ Other income | | | 13.00 | |
FR Total operating income (I) | | | 43 661.00 | |
FW Other purchases and external expenses | | | 16 567.00 | |
FX Taxes, duties, and similar payments | | | 2 783.00 | |
FZ Social Security Contributions | | | 3 765.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 35 714.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 58 830.00 | |
GG - OPERATING RESULT (I - II) | | | -15 170.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -15 170.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 3 765.00 | | | 3 765.00 |
HE Exceptional expenses on management operations | -75.00 | | | -75.00 |
HH Total exceptional expenses (VIII) | -75.00 | | | -75.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 75.00 | | | 75.00 |
HL TOTAL REVENUE (I + III + V + VII) | 43 661.00 | | | 43 661.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 58 755.00 | | | 58 755.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -15 095.00 | | | -15 095.00 |
| |
| 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 | 692 740.00 | | | 692 740.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 366.00 | |
I4 DECREASES Grand Total | | | 692 740.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 691 374.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 691 374.00 | | | 691 374.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 366.00 | | | 1 366.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 272 359.00 | 35 714.00 | | 272 359.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 272 359.00 | 35 714.00 | | 272 359.00 |
| |
| 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 | 3 004.00 | 3 004.00 | | 3 004.00 |
8B Suppliers and Related Accounts | 5 981.00 | 5 981.00 | | 5 981.00 |
UT Other financial assets | 1 366.00 | | | 1 366.00 |
UX Other trade receivables | 1 000.00 | | | 1 000.00 |
VI Group and Associates | 722 418.00 | 722 418.00 | | 722 418.00 |
VM Income taxes | 21 480.00 | | | 21 480.00 |
VS Prepaid expenses | 1 253.00 | | | 1 253.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 25 098.00 | 23 733.00 | 1 366.00 | 25 098.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 731 403.00 | 731 403.00 | | 731 403.00 |
| |
| 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 | 2 783.00 | | | 2 783.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 719.00 | | | 3 719.00 |
ST Other accounts | 5 207.00 | | | 5 207.00 |
XQ Rental, rental and co-ownership charges | 7 640.00 | | | 7 640.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 783.00 | | | 2 783.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 16 567.00 | | | 16 567.00 |
