| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 620 956.00 | 101 032.00 | 519 924.00 | 620 956.00 |
AT Other tangible assets | 10 145.00 | 4 394.00 | 5 751.00 | 10 145.00 |
BJ TOTAL (I) | 631 101.00 | 105 426.00 | 525 675.00 | 631 101.00 |
BZ Other receivables | 380.00 | | 380.00 | 380.00 |
CF Cash and cash equivalents | 9 033.00 | | 9 033.00 | 9 033.00 |
CH Prepaid expenses | 119.00 | | 119.00 | 119.00 |
CJ TOTAL (II) | 9 532.00 | | 9 532.00 | 9 532.00 |
CO Grand total (0 to V) | 640 633.00 | 105 426.00 | 535 207.00 | 640 633.00 |
| |
| 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 |
DH Retained earnings | -30 808.00 | -19 937.00 | | -30 808.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -9 905.00 | -10 872.00 | | -9 905.00 |
DL TOTAL (I) | -39 713.00 | -29 808.00 | | -39 713.00 |
DV Miscellaneous Loans and Financial Debts (4) | 573 000.00 | 591 000.00 | | 573 000.00 |
DX Trade payables and related accounts | 1 920.00 | 1 924.00 | | 1 920.00 |
DY Tax and social security liabilities | | 1 131.00 | | |
EC TOTAL (IV) | 574 920.00 | 594 055.00 | | 574 920.00 |
EE Grand total (I to V) | 535 207.00 | 564 246.00 | | 535 207.00 |
EI Including equity loans | 573 000.00 | | | 573 000.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 28 732.00 | | 28 732.00 | 28 732.00 |
FJ Net sales | 28 732.00 | | 28 732.00 | 28 732.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 28 733.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 3 165.00 | |
FX Taxes, duties, and similar payments | | | 1 149.00 | |
FZ Social Security Contributions | | | 2 111.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 32 213.00 | |
GF Total Operating Expenses (II) | | | 38 638.00 | |
GG - OPERATING RESULT (I - II) | | | -9 905.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -9 905.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 28 733.00 | 28 882.00 | | 28 733.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 38 638.00 | 39 754.00 | | 38 638.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -9 905.00 | -10 872.00 | | -9 905.00 |
| |
| 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 | 1 920.00 | 1 920.00 | | 1 920.00 |
8K Other liabilities (including liabilities related to repo transactions) | 573 000.00 | 573 000.00 | | 573 000.00 |
VP Miscellaneous | 380.00 | | | 380.00 |
VS Prepaid expenses | 119.00 | | | 119.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 499.00 | 499.00 | | 499.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 574 920.00 | 574 920.00 | | 574 920.00 |
