| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 54 882.00 | 42 432.00 | 12 450.00 | 54 882.00 |
AT Other tangible assets | 47 765.00 | 46 524.00 | 1 241.00 | 47 765.00 |
BH Other financial assets | 174.00 | | 174.00 | 174.00 |
BJ TOTAL (I) | 102 821.00 | 88 956.00 | 13 865.00 | 102 821.00 |
BZ Other receivables | 1.00 | | 1.00 | 1.00 |
CF Cash and cash equivalents | 1 640.00 | | 1 640.00 | 1 640.00 |
CJ TOTAL (II) | 1 641.00 | | 1 641.00 | 1 641.00 |
CO Grand total (0 to V) | 104 462.00 | 88 956.00 | 15 506.00 | 104 462.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 22 867.00 | | | 22 867.00 |
DD Legal reserve (1) | 2 287.00 | | | 2 287.00 |
DH Retained earnings | -19 628.00 | | | -19 628.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 043.00 | | | 1 043.00 |
DL TOTAL (I) | 6 569.00 | | | 6 569.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 936.00 | | | 8 936.00 |
EC TOTAL (IV) | 8 937.00 | | | 8 937.00 |
EE Grand total (I to V) | 15 506.00 | | | 15 506.00 |
EG Accrued income and payables due within one year | 8 937.00 | | | 8 937.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 4 200.00 | | 4 200.00 | 4 200.00 |
FJ Net sales | 4 200.00 | | 4 200.00 | 4 200.00 |
FR Total operating income (I) | | | 4 200.00 | |
FW Other purchases and external expenses | | | 1 322.00 | |
FX Taxes, duties, and similar payments | | | 1 835.00 | |
GF Total Operating Expenses (II) | | | 3 157.00 | |
GG - OPERATING RESULT (I - II) | | | 1 043.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 043.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 4 200.00 | | | 4 200.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 157.00 | | | 3 157.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 043.00 | | | 1 043.00 |
| |
| 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 | 102 821.00 | | | 102 821.00 |
I3 DECREASES Total Financial Fixed Assets | | | 174.00 | |
I4 DECREASES Grand Total | | | 102 821.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 102 647.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 102 647.00 | | | 102 647.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 174.00 | | | 174.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 88 956.00 | | | 88 956.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 88 956.00 | | | 88 956.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UT Other financial assets | 174.00 | | | 174.00 |
VB VAT | 1.00 | | | 1.00 |
VI Group and Associates | 8 936.00 | 8 936.00 | | 8 936.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 175.00 | 1.00 | 174.00 | 175.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 8 937.00 | 8 937.00 | | 8 937.00 |
| |
| 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 | 1 054.00 | | | 1 054.00 |
ST Other accounts | 424.00 | | | 424.00 |
XQ Rental, rental and co-ownership charges | 898.00 | | | 898.00 |
YW Business tax | 781.00 | | | 781.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 835.00 | | | 1 835.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 1 322.00 | | | 1 322.00 |
