| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 283 091.00 | 125 300.00 | 157 791.00 | 283 091.00 |
AT Other tangible assets | 21 176.00 | 21 176.00 | | 21 176.00 |
BJ TOTAL (I) | 304 267.00 | 146 476.00 | 157 791.00 | 304 267.00 |
BX Customers and related accounts | 10 746.00 | | 10 746.00 | 10 746.00 |
BZ Other receivables | 203.00 | | 203.00 | 203.00 |
CD Marketable securities | 33 760.00 | | 33 760.00 | 33 760.00 |
CF Cash and cash equivalents | 2 930.00 | | 2 930.00 | 2 930.00 |
CJ TOTAL (II) | 47 638.00 | | 47 638.00 | 47 638.00 |
CO Grand total (0 to V) | 351 906.00 | 146 476.00 | 205 429.00 | 351 906.00 |
| |
| 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 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -492.00 | -881.00 | | -492.00 |
DL TOTAL (I) | 508.00 | 119.00 | | 508.00 |
DU Loans and Debts from Credit Institutions (3) | 30 413.00 | 55 294.00 | | 30 413.00 |
DV Miscellaneous Loans and Financial Debts (4) | 172 050.00 | 156 000.00 | | 172 050.00 |
DX Trade payables and related accounts | 1 383.00 | 946.00 | | 1 383.00 |
DY Tax and social security liabilities | 1 076.00 | 1 470.00 | | 1 076.00 |
EC TOTAL (IV) | 204 921.00 | 213 709.00 | | 204 921.00 |
EE Grand total (I to V) | 205 429.00 | 213 828.00 | | 205 429.00 |
EG Accrued income and payables due within one year | 184 451.00 | 213 709.00 | | 184 451.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 10 215.00 | | 10 215.00 | 10 215.00 |
FJ Net sales | 10 215.00 | | 10 215.00 | 10 215.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 10 216.00 | |
FW Other purchases and external expenses | | | 5 058.00 | |
FX Taxes, duties, and similar payments | | | 1 118.00 | |
FY Salaries and Wages | | | 911.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 12 123.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 19 210.00 | |
GG - OPERATING RESULT (I - II) | | | -8 994.00 | |
GR Interest and similar expenses | | | 998.00 | |
GU Total financial expenses (VI) | | | 998.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -998.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -9 992.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 9 500.00 | 6 500.00 | | 9 500.00 |
HD Total exceptional income (VII) | 9 500.00 | 6 500.00 | | 9 500.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 9 500.00 | 6 500.00 | | 9 500.00 |
HL TOTAL REVENUE (I + III + V + VII) | 19 716.00 | 19 733.00 | | 19 716.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 20 208.00 | 20 614.00 | | 20 208.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -492.00 | -881.00 | | -492.00 |
| |
| 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 | 304 267.00 | | | 304 267.00 |
I4 DECREASES Grand Total | | | 304 267.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 304 267.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 304 267.00 | | | 304 267.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 134 353.00 | 12 123.00 | | 134 353.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 134 353.00 | 12 123.00 | | 134 353.00 |
| |
| 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 | 1 383.00 | 1 383.00 | | 1 383.00 |
UX Other trade receivables | 10 746.00 | | | 10 746.00 |
VB VAT | 103.00 | | | 103.00 |
VH Loans with a maturity of more than one year at origin | 30 413.00 | 9 942.00 | 20 470.00 | 30 413.00 |
VI Group and Associates | 172 050.00 | 172 050.00 | | 172 050.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 100.00 | | | 100.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 949.00 | 10 949.00 | | 10 949.00 |
VW VAT | 1 076.00 | 1 076.00 | | 1 076.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 204 921.00 | 184 451.00 | 20 470.00 | 204 921.00 |
