| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 88 505.00 | | 88 505.00 | 88 505.00 |
AP Buildings | 287 645.00 | 59 625.00 | 228 020.00 | 287 645.00 |
AT Other tangible assets | 27 850.00 | 5 570.00 | 22 280.00 | 27 850.00 |
BJ TOTAL (I) | 404 000.00 | 65 195.00 | 338 805.00 | 404 000.00 |
BX Customers and related accounts | 245.00 | | 245.00 | 245.00 |
CF Cash and cash equivalents | 6 774.00 | | 6 774.00 | 6 774.00 |
CH Prepaid expenses | 839.00 | | 839.00 | 839.00 |
CJ TOTAL (II) | 7 859.00 | | 7 859.00 | 7 859.00 |
CO Grand total (0 to V) | 411 859.00 | 65 195.00 | 346 663.00 | 411 859.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 201 000.00 | 1 000.00 | | 201 000.00 |
DH Retained earnings | -123 476.00 | -78 914.00 | | -123 476.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -45 876.00 | -44 562.00 | | -45 876.00 |
DL TOTAL (I) | 31 648.00 | -122 476.00 | | 31 648.00 |
DV Miscellaneous Loans and Financial Debts (4) | 306 415.00 | 509 367.00 | | 306 415.00 |
DX Trade payables and related accounts | 8 600.00 | 8 000.00 | | 8 600.00 |
EC TOTAL (IV) | 315 015.00 | 517 367.00 | | 315 015.00 |
EE Grand total (I to V) | 346 663.00 | 394 891.00 | | 346 663.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 828.00 | | 1 828.00 | 1 828.00 |
FJ Net sales | 1 828.00 | | 1 828.00 | 1 828.00 |
FR Total operating income (I) | | | 1 828.00 | |
FW Other purchases and external expenses | | | 10 418.00 | |
FX Taxes, duties, and similar payments | | | 321.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 31 550.00 | |
GF Total Operating Expenses (II) | | | 42 288.00 | |
GG - OPERATING RESULT (I - II) | | | -40 461.00 | |
GR Interest and similar expenses | | | 5 415.00 | |
GU Total financial expenses (VI) | | | 5 415.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -5 415.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -45 876.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 828.00 | 1 867.00 | | 1 828.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 47 704.00 | 46 429.00 | | 47 704.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -45 876.00 | -44 562.00 | | -45 876.00 |
| |
| 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 | 404 000.00 | | | 404 000.00 |
I4 DECREASES Grand Total | | | 404 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 404 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 404 000.00 | | | 404 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 33 646.00 | 31 550.00 | | 33 646.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 33 646.00 | 31 550.00 | | 33 646.00 |
| |
| 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 | 8 600.00 | 8 600.00 | | 8 600.00 |
UX Other trade receivables | 245.00 | 245.00 | | 245.00 |
VI Group and Associates | 306 415.00 | 5 415.00 | 301 000.00 | 306 415.00 |
VS Prepaid expenses | 839.00 | 839.00 | | 839.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 084.00 | 1 084.00 | | 1 084.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 315 015.00 | 14 015.00 | 301 000.00 | 315 015.00 |
