| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 55 479.00 | | 55 479.00 | 55 479.00 |
AP Buildings | 221 917.00 | 71 013.00 | 150 904.00 | 221 917.00 |
AT Other tangible assets | 2 727.00 | 1 659.00 | 1 068.00 | 2 727.00 |
BJ TOTAL (I) | 280 123.00 | 72 672.00 | 207 451.00 | 280 123.00 |
BX Customers and related accounts | 24 000.00 | | 24 000.00 | 24 000.00 |
BZ Other receivables | 1 401.00 | | 1 401.00 | 1 401.00 |
CF Cash and cash equivalents | 9 060.00 | | 9 060.00 | 9 060.00 |
CH Prepaid expenses | 1 543.00 | | 1 543.00 | 1 543.00 |
CJ TOTAL (II) | 36 004.00 | | 36 004.00 | 36 004.00 |
CO Grand total (0 to V) | 316 127.00 | 72 672.00 | 243 455.00 | 316 127.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 59 000.00 | 59 000.00 | | 59 000.00 |
DD Legal reserve (1) | 3 363.00 | 3 362.00 | | 3 363.00 |
DH Retained earnings | 26 060.00 | 26 050.00 | | 26 060.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -666.00 | 11.00 | | -666.00 |
DL TOTAL (I) | 87 757.00 | 88 423.00 | | 87 757.00 |
DU Loans and Debts from Credit Institutions (3) | 168.00 | 3 153.00 | | 168.00 |
DV Miscellaneous Loans and Financial Debts (4) | 116 222.00 | 121 886.00 | | 116 222.00 |
DX Trade payables and related accounts | 10 024.00 | 12 325.00 | | 10 024.00 |
DY Tax and social security liabilities | 24 068.00 | 31 737.00 | | 24 068.00 |
EA Other liabilities | 5 216.00 | 2 834.00 | | 5 216.00 |
EC TOTAL (IV) | 155 699.00 | 171 935.00 | | 155 699.00 |
EE Grand total (I to V) | 243 455.00 | 260 357.00 | | 243 455.00 |
EG Accrued income and payables due within one year | 155 699.00 | 171 935.00 | | 155 699.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 2 935.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 69 000.00 | | 69 000.00 | 69 000.00 |
FJ Net sales | 69 000.00 | | 69 000.00 | 69 000.00 |
FR Total operating income (I) | | | 69 000.00 | |
FW Other purchases and external expenses | | | 22 824.00 | |
FX Taxes, duties, and similar payments | | | 1 999.00 | |
FY Salaries and Wages | | | 31 063.00 | |
FZ Social Security Contributions | | | 14 135.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 9 057.00 | |
GF Total Operating Expenses (II) | | | 79 078.00 | |
GG - OPERATING RESULT (I - II) | | | -10 078.00 | |
GH Attributed profit or transferred loss (III) | | | | |
GR Interest and similar expenses | | | 257.00 | |
GU Total financial expenses (VI) | | | 257.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -257.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -10 335.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 10 039.00 | 131.00 | | 10 039.00 |
HD Total exceptional income (VII) | 10 039.00 | 131.00 | | 10 039.00 |
HE Exceptional expenses on management operations | 371.00 | 304.00 | | 371.00 |
HH Total exceptional expenses (VIII) | 371.00 | 304.00 | | 371.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 9 668.00 | -173.00 | | 9 668.00 |
HL TOTAL REVENUE (I + III + V + VII) | 79 039.00 | 88 676.00 | | 79 039.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 79 706.00 | 88 665.00 | | 79 706.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -666.00 | 11.00 | | -666.00 |
| |
| 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 | 278 874.00 | | 1 248.00 | 278 874.00 |
I4 DECREASES Grand Total | | | 280 123.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 280 123.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 278 874.00 | | 1 248.00 | 278 874.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 63 615.00 | 9 057.00 | | 63 615.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 63 615.00 | 9 057.00 | | 63 615.00 |
| |
| 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 | 10 024.00 | 10 024.00 | | 10 024.00 |
8C Staff and Related Accounts | 6 996.00 | 6 996.00 | | 6 996.00 |
8D Social Security and Other Social Organizations | 8 054.00 | 8 054.00 | | 8 054.00 |
8K Other liabilities (including liabilities related to repo transactions) | 5 216.00 | 5 216.00 | | 5 216.00 |
UX Other trade receivables | 24 000.00 | | | 24 000.00 |
VB VAT | 1 401.00 | | | 1 401.00 |
VG Loans with a maturity of up to one year at origin | 168.00 | 168.00 | | 168.00 |
VI Group and Associates | 116 222.00 | 116 222.00 | | 116 222.00 |
VQ Other Taxes, Duties, and Similar Debts | 382.00 | 382.00 | | 382.00 |
VS Prepaid expenses | 1 543.00 | | | 1 543.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 26 945.00 | 26 945.00 | | 26 945.00 |
VW VAT | 8 637.00 | 8 637.00 | | 8 637.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 155 699.00 | 155 699.00 | | 155 699.00 |
