| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 57 870.00 | | 57 870.00 | 57 870.00 |
AP Buildings | 520 824.00 | 271 467.00 | 249 356.00 | 520 824.00 |
AT Other tangible assets | 45 847.00 | 45 847.00 | | 45 847.00 |
BJ TOTAL (I) | 624 541.00 | 317 314.00 | 307 226.00 | 624 541.00 |
BZ Other receivables | 8 581.00 | | 8 581.00 | 8 581.00 |
CF Cash and cash equivalents | 59 704.00 | | 59 704.00 | 59 704.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 68 285.00 | | 68 285.00 | 68 285.00 |
CO Grand total (0 to V) | 692 826.00 | 317 314.00 | 375 512.00 | 692 826.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 61 000.00 | 61 000.00 | | 61 000.00 |
DD Legal reserve (1) | 6 100.00 | 6 100.00 | | 6 100.00 |
DG Other reserves | 7 826.00 | 7 826.00 | | 7 826.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 507.00 | 5 597.00 | | 6 507.00 |
DL TOTAL (I) | 81 434.00 | 80 524.00 | | 81 434.00 |
DV Miscellaneous Loans and Financial Debts (4) | 292 331.00 | 304 262.00 | | 292 331.00 |
DX Trade payables and related accounts | 1 416.00 | 1 392.00 | | 1 416.00 |
DY Tax and social security liabilities | 331.00 | 97.00 | | 331.00 |
EC TOTAL (IV) | 294 078.00 | 305 751.00 | | 294 078.00 |
EE Grand total (I to V) | 375 512.00 | 386 275.00 | | 375 512.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 30 243.00 | | 30 243.00 | 30 243.00 |
FJ Net sales | 30 243.00 | | 30 243.00 | 30 243.00 |
FR Total operating income (I) | | | 30 243.00 | |
FW Other purchases and external expenses | | | 2 844.00 | |
FX Taxes, duties, and similar payments | | | 2 344.00 | |
FZ Social Security Contributions | | | 1 350.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 17 197.00 | |
GF Total Operating Expenses (II) | | | 23 735.00 | |
GG - OPERATING RESULT (I - II) | | | 6 507.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 507.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 30 243.00 | 29 260.00 | | 30 243.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 23 735.00 | 23 662.00 | | 23 735.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 507.00 | 5 597.00 | | 6 507.00 |
| |
| 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 | 624 542.00 | | | 624 542.00 |
I4 DECREASES Grand Total | | | 624 542.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 624 542.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 624 542.00 | | | 624 542.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 300 118.00 | 17 197.00 | | 300 118.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 300 118.00 | 17 197.00 | | 300 118.00 |
| |
| 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 | 1 416.00 | 1 416.00 | | 1 416.00 |
8D Social Security and Other Social Organizations | 229.00 | 229.00 | | 229.00 |
VB VAT | 236.00 | | | 236.00 |
VI Group and Associates | 292 331.00 | 292 331.00 | | 292 331.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 8 345.00 | | | 8 345.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 581.00 | | 8 581.00 | 8 581.00 |
VW VAT | 102.00 | 102.00 | | 102.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 294 078.00 | 294 078.00 | | 294 078.00 |
