| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 258 562.00 | 82 742.00 | 175 820.00 | 258 562.00 |
AT Other tangible assets | 32 129.00 | 30 266.00 | 1 864.00 | 32 129.00 |
BJ TOTAL (I) | 290 692.00 | 113 008.00 | 177 684.00 | 290 692.00 |
BX Customers and related accounts | 400.00 | | 400.00 | 400.00 |
BZ Other receivables | 1 135.00 | | 1 135.00 | 1 135.00 |
CF Cash and cash equivalents | 9 726.00 | | 9 726.00 | 9 726.00 |
CJ TOTAL (II) | 11 261.00 | | 11 261.00 | 11 261.00 |
CO Grand total (0 to V) | 301 953.00 | 113 008.00 | 188 946.00 | 301 953.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DD Legal reserve (1) | 200.00 | 200.00 | | 200.00 |
DG Other reserves | 21 674.00 | 3 939.00 | | 21 674.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 19 119.00 | 17 735.00 | | 19 119.00 |
DL TOTAL (I) | 42 993.00 | 23 874.00 | | 42 993.00 |
DU Loans and Debts from Credit Institutions (3) | 54 045.00 | 75 710.00 | | 54 045.00 |
DV Miscellaneous Loans and Financial Debts (4) | 85 398.00 | 85 398.00 | | 85 398.00 |
DX Trade payables and related accounts | 2 400.00 | 2 100.00 | | 2 400.00 |
DY Tax and social security liabilities | 4 110.00 | 6 127.00 | | 4 110.00 |
EA Other liabilities | | 8 000.00 | | |
EC TOTAL (IV) | 145 953.00 | 177 335.00 | | 145 953.00 |
EE Grand total (I to V) | 188 946.00 | 201 209.00 | | 188 946.00 |
EG Accrued income and payables due within one year | 145 953.00 | 112 791.00 | | 145 953.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 42 000.00 | | 42 000.00 | 42 000.00 |
FJ Net sales | 42 000.00 | | 42 000.00 | 42 000.00 |
FR Total operating income (I) | | | 42 000.00 | |
FW Other purchases and external expenses | | | 918.00 | |
FX Taxes, duties, and similar payments | | | 1 047.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 14 872.00 | |
GF Total Operating Expenses (II) | | | 16 837.00 | |
GG - OPERATING RESULT (I - II) | | | 25 163.00 | |
GR Interest and similar expenses | | | 2 670.00 | |
GU Total financial expenses (VI) | | | 2 670.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 670.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 22 493.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 3 374.00 | 3 129.00 | | 3 374.00 |
HL TOTAL REVENUE (I + III + V + VII) | 42 000.00 | 42 000.00 | | 42 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 22 881.00 | 24 265.00 | | 22 881.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 19 119.00 | 17 735.00 | | 19 119.00 |
| |
| 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 | 290 692.00 | | | 290 692.00 |
I4 DECREASES Grand Total | | | 290 692.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 290 692.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 290 692.00 | | | 290 692.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 98 135.00 | 14 872.00 | | 98 135.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 98 135.00 | 14 872.00 | | 98 135.00 |
| |
| 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 | 10 500.00 | 10 500.00 | | 10 500.00 |
8B Suppliers and Related Accounts | 2 400.00 | 2 400.00 | | 2 400.00 |
8E Income Taxes | 246.00 | 246.00 | | 246.00 |
UX Other trade receivables | 400.00 | | | 400.00 |
VB VAT | 400.00 | | | 400.00 |
VH Loans with a maturity of more than one year at origin | 54 045.00 | 54 045.00 | | 54 045.00 |
VI Group and Associates | 74 898.00 | 74 898.00 | | 74 898.00 |
VK Loans repaid during the year | 21 665.00 | | | 21 665.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 735.00 | | | 735.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 535.00 | 1 535.00 | | 1 535.00 |
VW VAT | 3 864.00 | 3 864.00 | | 3 864.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 145 953.00 | 145 953.00 | | 145 953.00 |
