| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 65 696.00 | | 65 696.00 | 65 696.00 |
AP Buildings | 262 786.00 | 262 786.00 | | 262 786.00 |
AT Other tangible assets | 15 425.00 | 15 425.00 | | 15 425.00 |
BJ TOTAL (I) | 343 907.00 | 278 211.00 | 65 696.00 | 343 907.00 |
BZ Other receivables | 566.00 | | 566.00 | 566.00 |
CF Cash and cash equivalents | 37 827.00 | | 37 827.00 | 37 827.00 |
CH Prepaid expenses | 336.00 | | 336.00 | 336.00 |
CJ TOTAL (II) | 38 728.00 | | 38 728.00 | 38 728.00 |
CO Grand total (0 to V) | 382 635.00 | 278 211.00 | 104 425.00 | 382 635.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DH Retained earnings | -622 424.00 | -644 958.00 | | -622 424.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 23 832.00 | 22 534.00 | | 23 832.00 |
DL TOTAL (I) | -590 969.00 | -614 801.00 | | -590 969.00 |
DV Miscellaneous Loans and Financial Debts (4) | 694 345.00 | 744 345.00 | | 694 345.00 |
DX Trade payables and related accounts | 256.00 | 91.00 | | 256.00 |
DY Tax and social security liabilities | 792.00 | 204.00 | | 792.00 |
EC TOTAL (IV) | 695 393.00 | 744 641.00 | | 695 393.00 |
EE Grand total (I to V) | 104 425.00 | 129 840.00 | | 104 425.00 |
EG Accrued income and payables due within one year | 695 393.00 | 744 641.00 | | 695 393.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 33 363.00 | | 33 363.00 | 33 363.00 |
FJ Net sales | 33 363.00 | | 33 363.00 | 33 363.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 278.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 33 642.00 | |
FW Other purchases and external expenses | | | 7 307.00 | |
FX Taxes, duties, and similar payments | | | 2 502.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 9 810.00 | |
GG - OPERATING RESULT (I - II) | | | 23 832.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 23 832.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 278.00 | 277.00 | | 278.00 |
HL TOTAL REVENUE (I + III + V + VII) | 33 642.00 | 33 615.00 | | 33 642.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 810.00 | 11 081.00 | | 9 810.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 23 832.00 | 22 534.00 | | 23 832.00 |
| |
| 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 | 343 907.00 | | | 343 907.00 |
I4 DECREASES Grand Total | | | 343 907.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 343 907.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 343 907.00 | | | 343 907.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 278 211.00 | | | 278 211.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 278 211.00 | | | 278 211.00 |
| |
| 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 | 256.00 | 256.00 | | 256.00 |
VB VAT | 43.00 | | | 43.00 |
VI Group and Associates | 694 345.00 | 694 345.00 | | 694 345.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 523.00 | | | 523.00 |
VS Prepaid expenses | 336.00 | | | 336.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 902.00 | 902.00 | | 902.00 |
VW VAT | 792.00 | 792.00 | | 792.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 695 393.00 | 695 393.00 | | 695 393.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 344.00 | 324.00 | | 344.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 800.00 | 3 798.00 | | 3 800.00 |
ST Other accounts | 842.00 | 231.00 | | 842.00 |
XQ Rental, rental and co-ownership charges | 2 666.00 | 2 568.00 | | 2 666.00 |
YW Business tax | 2 158.00 | 2 159.00 | | 2 158.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 502.00 | 2 483.00 | | 2 502.00 |
YY Amount of VAT collected | 3 897.00 | 2 774.00 | | 3 897.00 |
YZ Total deductible VAT on goods and services | 850.00 | 760.00 | | 850.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 7 307.00 | 6 597.00 | | 7 307.00 |
