| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 298 181.00 | 51 438.00 | 246 743.00 | 298 181.00 |
BH Other financial assets | 49.00 | | 49.00 | 49.00 |
BJ TOTAL (I) | 298 230.00 | 51 438.00 | 246 792.00 | 298 230.00 |
BZ Other receivables | 14.00 | | 14.00 | 14.00 |
CJ TOTAL (II) | 14.00 | | 14.00 | 14.00 |
CO Grand total (0 to V) | 298 244.00 | 51 438.00 | 246 806.00 | 298 244.00 |
| |
| 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 | -73 846.00 | -61 722.00 | | -73 846.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -12 437.00 | -12 124.00 | | -12 437.00 |
DL TOTAL (I) | -85 284.00 | -72 846.00 | | -85 284.00 |
DV Miscellaneous Loans and Financial Debts (4) | 330 244.00 | 325 873.00 | | 330 244.00 |
DX Trade payables and related accounts | 1 759.00 | 485.00 | | 1 759.00 |
DY Tax and social security liabilities | 86.00 | | | 86.00 |
EC TOTAL (IV) | 332 090.00 | 326 358.00 | | 332 090.00 |
EE Grand total (I to V) | 246 806.00 | 253 512.00 | | 246 806.00 |
EI Including equity loans | 330 244.00 | | | 330 244.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 374.00 | |
FX Taxes, duties, and similar payments | | | 2 163.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 710.00 | |
GF Total Operating Expenses (II) | | | 11 247.00 | |
GG - OPERATING RESULT (I - II) | | | -11 247.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -11 247.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 1 190.00 | 293.00 | | 1 190.00 |
HH Total exceptional expenses (VIII) | 1 190.00 | 293.00 | | 1 190.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 190.00 | -293.00 | | -1 190.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 437.00 | 12 124.00 | | 12 437.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -12 437.00 | -12 124.00 | | -12 437.00 |
| |
| 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 | 298 230.00 | | | 298 230.00 |
I3 DECREASES Total Financial Fixed Assets | | | 49.00 | |
I4 DECREASES Grand Total | | | 298 230.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 298 181.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 298 181.00 | | | 298 181.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 49.00 | | | 49.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 44 728.00 | 6 710.00 | | 44 728.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 44 728.00 | 6 710.00 | | 44 728.00 |
