| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 4 664.00 | | 4 664.00 | 4 664.00 |
AP Buildings | 90 810.00 | 58 374.00 | 32 436.00 | 90 810.00 |
BJ TOTAL (I) | 95 474.00 | 58 374.00 | 37 100.00 | 95 474.00 |
BV Advances and down payments on orders | 247.00 | | 247.00 | 247.00 |
CF Cash and cash equivalents | 1 949.00 | | 1 949.00 | 1 949.00 |
CJ TOTAL (II) | 2 196.00 | | 2 196.00 | 2 196.00 |
CO Grand total (0 to V) | 97 670.00 | 58 374.00 | 39 296.00 | 97 670.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 000.00 | | | 7 000.00 |
DD Legal reserve (1) | 700.00 | | | 700.00 |
DH Retained earnings | -50 455.00 | | | -50 455.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -12 764.00 | | | -12 764.00 |
DL TOTAL (I) | -55 519.00 | | | -55 519.00 |
DU Loans and Debts from Credit Institutions (3) | 23 043.00 | | | 23 043.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 352.00 | | | 10 352.00 |
DX Trade payables and related accounts | 1 287.00 | | | 1 287.00 |
DY Tax and social security liabilities | 300.00 | | | 300.00 |
EA Other liabilities | 59 833.00 | | | 59 833.00 |
EC TOTAL (IV) | 94 815.00 | | | 94 815.00 |
EE Grand total (I to V) | 39 296.00 | | | 39 296.00 |
EG Accrued income and payables due within one year | 86 232.00 | | | 86 232.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 730.00 | | 1 730.00 | 1 730.00 |
FJ Net sales | 1 730.00 | | 1 730.00 | 1 730.00 |
FR Total operating income (I) | | | 1 730.00 | |
FW Other purchases and external expenses | | | 3 373.00 | |
FX Taxes, duties, and similar payments | | | 579.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 9 081.00 | |
GF Total Operating Expenses (II) | | | 13 033.00 | |
GG - OPERATING RESULT (I - II) | | | -11 303.00 | |
GR Interest and similar expenses | | | 1 461.00 | |
GU Total financial expenses (VI) | | | 1 461.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 461.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -12 764.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 730.00 | | | 1 730.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 14 494.00 | | | 14 494.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -12 764.00 | | | -12 764.00 |
| |
| 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 | 95 474.00 | | | 95 474.00 |
I4 DECREASES Grand Total | | | 95 474.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 95 474.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 95 474.00 | | | 95 474.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 49 293.00 | 9 081.00 | | 49 293.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 49 293.00 | 9 081.00 | | 49 293.00 |
| |
| 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 | 1 287.00 | 1 287.00 | | 1 287.00 |
8K Other liabilities (including liabilities related to repo transactions) | 59 833.00 | 59 833.00 | | 59 833.00 |
VH Loans with a maturity of more than one year at origin | 23 043.00 | 14 460.00 | 8 583.00 | 23 043.00 |
VI Group and Associates | 10 352.00 | 10 352.00 | | 10 352.00 |
VK Loans repaid during the year | 14 146.00 | | | 14 146.00 |
VQ Other Taxes, Duties, and Similar Debts | 300.00 | 300.00 | | 300.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 94 815.00 | 86 232.00 | 8 583.00 | 94 815.00 |
| |
| 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 | 579.00 | | | 579.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 033.00 | | | 2 033.00 |
ST Other accounts | 1 340.00 | | | 1 340.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 579.00 | | | 579.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 3 373.00 | | | 3 373.00 |
