| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 79 102.00 | | 79 102.00 | 79 102.00 |
AP Buildings | 179 922.00 | 41 769.00 | 138 154.00 | 179 922.00 |
AT Other tangible assets | 45 985.00 | 27 098.00 | 18 887.00 | 45 985.00 |
BH Other financial assets | 460.00 | | 460.00 | 460.00 |
BJ TOTAL (I) | 305 470.00 | 68 867.00 | 236 603.00 | 305 470.00 |
CF Cash and cash equivalents | 679.00 | | 679.00 | 679.00 |
CH Prepaid expenses | 427.00 | | 427.00 | 427.00 |
CJ TOTAL (II) | 1 106.00 | | 1 106.00 | 1 106.00 |
CO Grand total (0 to V) | 306 576.00 | 68 867.00 | 237 709.00 | 306 576.00 |
| |
| 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) | 1 449.00 | 225.00 | | 1 449.00 |
DL TOTAL (I) | 2 449.00 | 1 225.00 | | 2 449.00 |
DU Loans and Debts from Credit Institutions (3) | | 1 890.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 234 324.00 | 244 359.00 | | 234 324.00 |
DX Trade payables and related accounts | 936.00 | 956.00 | | 936.00 |
EC TOTAL (IV) | 235 260.00 | 247 205.00 | | 235 260.00 |
EE Grand total (I to V) | 237 709.00 | 248 430.00 | | 237 709.00 |
EG Accrued income and payables due within one year | 235 260.00 | 247 205.00 | | 235 260.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 1 890.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 26 754.00 | | 26 754.00 | 26 754.00 |
FJ Net sales | 26 754.00 | | 26 754.00 | 26 754.00 |
FQ Other income | | | 52.00 | |
FR Total operating income (I) | | | 26 806.00 | |
FW Other purchases and external expenses | | | 9 880.00 | |
FX Taxes, duties, and similar payments | | | 3 824.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 11 446.00 | |
GF Total Operating Expenses (II) | | | 25 150.00 | |
GG - OPERATING RESULT (I - II) | | | 1 656.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 656.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 207.00 | | | 207.00 |
HH Total exceptional expenses (VIII) | 207.00 | | | 207.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -207.00 | | | -207.00 |
HL TOTAL REVENUE (I + III + V + VII) | 26 806.00 | 26 150.00 | | 26 806.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 25 357.00 | 25 925.00 | | 25 357.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 449.00 | 225.00 | | 1 449.00 |
| |
| 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 | 305 470.00 | | | 305 470.00 |
I3 DECREASES Total Financial Fixed Assets | | | 460.00 | |
I4 DECREASES Grand Total | | | 305 470.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 305 010.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 305 010.00 | | | 305 010.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 460.00 | | | 460.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 57 421.00 | 11 446.00 | | 57 421.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 57 421.00 | 11 446.00 | | 57 421.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 1 225.00 | 1 225.00 | | 1 225.00 |
8B Suppliers and Related Accounts | 936.00 | 936.00 | | 936.00 |
UT Other financial assets | 460.00 | 460.00 | | 460.00 |
VI Group and Associates | 233 099.00 | 233 099.00 | | 233 099.00 |
VS Prepaid expenses | 427.00 | | | 427.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 887.00 | 887.00 | | 887.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 235 260.00 | 235 260.00 | | 235 260.00 |
