| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 233 857.00 | 56 723.00 | 177 134.00 | 233 857.00 |
AT Other tangible assets | 39 483.00 | 23 297.00 | 16 186.00 | 39 483.00 |
BJ TOTAL (I) | 273 340.00 | 80 020.00 | 193 320.00 | 273 340.00 |
BZ Other receivables | 606.00 | | 606.00 | 606.00 |
CF Cash and cash equivalents | 10 375.00 | | 10 375.00 | 10 375.00 |
CH Prepaid expenses | 768.00 | | 768.00 | 768.00 |
CJ TOTAL (II) | 11 750.00 | | 11 750.00 | 11 750.00 |
CO Grand total (0 to V) | 285 090.00 | 80 020.00 | 205 070.00 | 285 090.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | 3 000.00 | | 3 000.00 |
DH Retained earnings | -407.00 | -5 894.00 | | -407.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 277.00 | 5 487.00 | | 5 277.00 |
DL TOTAL (I) | 7 870.00 | 2 593.00 | | 7 870.00 |
DV Miscellaneous Loans and Financial Debts (4) | 194 489.00 | 212 482.00 | | 194 489.00 |
DX Trade payables and related accounts | 1 851.00 | 1 969.00 | | 1 851.00 |
DY Tax and social security liabilities | 859.00 | | | 859.00 |
EC TOTAL (IV) | 197 200.00 | 214 450.00 | | 197 200.00 |
EE Grand total (I to V) | 205 070.00 | 217 044.00 | | 205 070.00 |
EG Accrued income and payables due within one year | 197 200.00 | 214 450.00 | | 197 200.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 27 600.00 | | 27 600.00 | 27 600.00 |
FJ Net sales | 27 600.00 | | 27 600.00 | 27 600.00 |
FR Total operating income (I) | | | 27 600.00 | |
FW Other purchases and external expenses | | | 3 644.00 | |
FX Taxes, duties, and similar payments | | | 2 442.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 13 371.00 | |
GF Total Operating Expenses (II) | | | 19 457.00 | |
GG - OPERATING RESULT (I - II) | | | 8 144.00 | |
GR Interest and similar expenses | | | 2 008.00 | |
GU Total financial expenses (VI) | | | 2 008.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 008.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 136.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 894.00 | | |
HD Total exceptional income (VII) | | 894.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 894.00 | | |
HK Income tax | 859.00 | | | 859.00 |
HL TOTAL REVENUE (I + III + V + VII) | 27 600.00 | 28 344.00 | | 27 600.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 22 323.00 | 22 858.00 | | 22 323.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 277.00 | 5 487.00 | | 5 277.00 |
| |
| 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 | 273 340.00 | | | 273 340.00 |
I4 DECREASES Grand Total | | | 273 340.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 273 340.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 273 340.00 | | | 273 340.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 66 649.00 | 13 371.00 | | 66 649.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 66 649.00 | 13 371.00 | | 66 649.00 |
