| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 63 187.00 | | 63 187.00 | 63 187.00 |
AP Buildings | 380 209.00 | 378 047.00 | 2 161.00 | 380 209.00 |
BJ TOTAL (I) | 443 395.00 | 378 047.00 | 65 348.00 | 443 395.00 |
CF Cash and cash equivalents | 2 126.00 | | 2 126.00 | 2 126.00 |
CH Prepaid expenses | 203.00 | | 203.00 | 203.00 |
CJ TOTAL (II) | 2 328.00 | | 2 328.00 | 2 328.00 |
CO Grand total (0 to V) | 445 724.00 | 378 047.00 | 67 676.00 | 445 724.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 32 800.00 | 32 800.00 | | 32 800.00 |
DD Legal reserve (1) | 416.00 | 416.00 | | 416.00 |
DG Other reserves | 74.00 | 74.00 | | 74.00 |
DH Retained earnings | -87 630.00 | -71 475.00 | | -87 630.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -20 173.00 | -16 156.00 | | -20 173.00 |
DL TOTAL (I) | -74 513.00 | -54 340.00 | | -74 513.00 |
DV Miscellaneous Loans and Financial Debts (4) | 129 780.00 | 117 608.00 | | 129 780.00 |
DX Trade payables and related accounts | 6 864.00 | 5 826.00 | | 6 864.00 |
EA Other liabilities | 5 546.00 | 5 546.00 | | 5 546.00 |
EC TOTAL (IV) | 142 190.00 | 128 980.00 | | 142 190.00 |
EE Grand total (I to V) | 67 676.00 | 74 640.00 | | 67 676.00 |
EG Accrued income and payables due within one year | 142 190.00 | 128 980.00 | | 142 190.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 726.00 | |
FR Total operating income (I) | | | 1 726.00 | |
FW Other purchases and external expenses | | | 15 459.00 | |
FX Taxes, duties, and similar payments | | | 3 714.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 555.00 | |
GF Total Operating Expenses (II) | | | 19 728.00 | |
GG - OPERATING RESULT (I - II) | | | -18 001.00 | |
GR Interest and similar expenses | | | 2 172.00 | |
GU Total financial expenses (VI) | | | 2 172.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 172.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -20 173.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 726.00 | | | 1 726.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 21 900.00 | 16 156.00 | | 21 900.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -20 173.00 | -16 156.00 | | -20 173.00 |
| |
| 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 | 443 395.00 | | | 443 395.00 |
I4 DECREASES Grand Total | | | 443 395.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 443 395.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 443 395.00 | | | 443 395.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 377 493.00 | 555.00 | | 377 493.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 377 493.00 | 555.00 | | 377 493.00 |
| |
| 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 | 6 864.00 | 6 864.00 | | 6 864.00 |
8K Other liabilities (including liabilities related to repo transactions) | 5 546.00 | 5 546.00 | | 5 546.00 |
VI Group and Associates | 129 780.00 | 129 780.00 | | 129 780.00 |
VS Prepaid expenses | 203.00 | | | 203.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 203.00 | 203.00 | | 203.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 142 190.00 | 142 190.00 | | 142 190.00 |
