| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | 26 284.00 | | 26 284.00 | 26 284.00 |
CF Cash and cash equivalents | 14 129.00 | | 14 129.00 | 14 129.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 40 413.00 | | 40 413.00 | 40 413.00 |
CO Grand total (0 to V) | 40 413.00 | | 40 413.00 | 40 413.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100.00 | 100.00 | | 100.00 |
DH Retained earnings | -51 126.00 | -50 161.00 | | -51 126.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 766.00 | -965.00 | | -4 766.00 |
DL TOTAL (I) | -55 792.00 | -51 026.00 | | -55 792.00 |
DX Trade payables and related accounts | | 34.00 | | |
DY Tax and social security liabilities | 578.00 | | | 578.00 |
EA Other liabilities | 95 628.00 | 346 684.00 | | 95 628.00 |
EC TOTAL (IV) | 96 206.00 | 346 719.00 | | 96 206.00 |
EE Grand total (I to V) | 40 413.00 | 295 692.00 | | 40 413.00 |
EG Accrued income and payables due within one year | 96 206.00 | 346 719.00 | | 96 206.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 90 962.00 | | 90 962.00 | 90 962.00 |
FJ Net sales | 90 962.00 | | 90 962.00 | 90 962.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 10 761.00 | |
FR Total operating income (I) | | | 101 724.00 | |
FW Other purchases and external expenses | | | 100 367.00 | |
FX Taxes, duties, and similar payments | | | 5 088.00 | |
GE Other Expenses | | | 976.00 | |
GF Total Operating Expenses (II) | | | 106 431.00 | |
GG - OPERATING RESULT (I - II) | | | -4 707.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 707.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 11 234.00 | | |
HB Exceptional income from capital transactions | | 349 838.00 | | |
HD Total exceptional income (VII) | | 349 838.00 | | |
HE Exceptional expenses on management operations | 59.00 | | | 59.00 |
HF Exceptional expenses on capital transactions | | 349 838.00 | | |
HH Total exceptional expenses (VIII) | 59.00 | 349 838.00 | | 59.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -59.00 | | | -59.00 |
HL TOTAL REVENUE (I + III + V + VII) | 101 724.00 | 437 908.00 | | 101 724.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 106 490.00 | 438 874.00 | | 106 490.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 766.00 | -965.00 | | -4 766.00 |
HQ References: Real Estate Leasing | 90 962.00 | 76 837.00 | | 90 962.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 95 628.00 | 95 628.00 | | 95 628.00 |
VQ Other Taxes, Duties, and Similar Debts | 578.00 | 578.00 | | 578.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 26 284.00 | | | 26 284.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 26 284.00 | 26 284.00 | | 26 284.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 96 206.00 | 96 206.00 | | 96 206.00 |
| |
| 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 | 4 510.00 | 2 732.00 | | 4 510.00 |
ST Other accounts | 92 284.00 | 77 664.00 | | 92 284.00 |
XQ Rental, rental and co-ownership charges | 8 082.00 | 8 494.00 | | 8 082.00 |
YW Business tax | 578.00 | | | 578.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 5 088.00 | 2 732.00 | | 5 088.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 100 367.00 | 86 159.00 | | 100 367.00 |
