| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 432 163.00 | 19 698.00 | 412 466.00 | 432 163.00 |
AT Other tangible assets | 9 680.00 | 2 570.00 | 7 110.00 | 9 680.00 |
BJ TOTAL (I) | 441 843.00 | 22 267.00 | 419 576.00 | 441 843.00 |
BZ Other receivables | 4.00 | | 4.00 | 4.00 |
CF Cash and cash equivalents | 9 111.00 | | 9 111.00 | 9 111.00 |
CJ TOTAL (II) | 9 116.00 | | 9 116.00 | 9 116.00 |
CO Grand total (0 to V) | 450 959.00 | 22 267.00 | 428 692.00 | 450 959.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -17 114.00 | | | -17 114.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -8 821.00 | -17 114.00 | | -8 821.00 |
DL TOTAL (I) | -24 935.00 | -16 114.00 | | -24 935.00 |
DU Loans and Debts from Credit Institutions (3) | 225 218.00 | 109 683.00 | | 225 218.00 |
DV Miscellaneous Loans and Financial Debts (4) | 225 228.00 | 200 786.00 | | 225 228.00 |
DX Trade payables and related accounts | 1 925.00 | 1 517.00 | | 1 925.00 |
DY Tax and social security liabilities | 1 255.00 | 165.00 | | 1 255.00 |
EC TOTAL (IV) | 453 627.00 | 312 151.00 | | 453 627.00 |
EE Grand total (I to V) | 428 692.00 | 296 037.00 | | 428 692.00 |
EG Accrued income and payables due within one year | 238 863.00 | 207 236.00 | | 238 863.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 22 508.00 | | 22 508.00 | 22 508.00 |
FJ Net sales | 22 508.00 | | 22 508.00 | 22 508.00 |
FQ Other income | | | 194.00 | |
FR Total operating income (I) | | | 22 702.00 | |
FW Other purchases and external expenses | | | 7 184.00 | |
FX Taxes, duties, and similar payments | | | 1 996.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 15 884.00 | |
GF Total Operating Expenses (II) | | | 25 063.00 | |
GG - OPERATING RESULT (I - II) | | | -2 362.00 | |
GR Interest and similar expenses | | | 6 460.00 | |
GU Total financial expenses (VI) | | | 6 460.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -6 460.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -8 821.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 22 702.00 | 7 020.00 | | 22 702.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 31 523.00 | 24 134.00 | | 31 523.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -8 821.00 | -17 114.00 | | -8 821.00 |
| |
| 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 | 290 000.00 | | 151 844.00 | 290 000.00 |
I4 DECREASES Grand Total | | | 441 843.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 441 843.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 290 000.00 | | 151 844.00 | 290 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 384.00 | 15 884.00 | | 6 384.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 6 384.00 | 15 884.00 | | 6 384.00 |
| |
| 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 | 1 910.00 | 1 910.00 | | 1 910.00 |
8B Suppliers and Related Accounts | 1 925.00 | 1 925.00 | | 1 925.00 |
8E Income Taxes | 514.00 | 514.00 | | 514.00 |
VG Loans with a maturity of up to one year at origin | 1.00 | 1.00 | | 1.00 |
VH Loans with a maturity of more than one year at origin | 225 218.00 | 10 454.00 | 43 096.00 | 225 218.00 |
VI Group and Associates | 223 318.00 | 223 318.00 | | 223 318.00 |
VJ Loans taken out during the year | 125 000.00 | | | 125 000.00 |
VK Loans repaid during the year | 9 394.00 | | | 9 394.00 |
VQ Other Taxes, Duties, and Similar Debts | 741.00 | 741.00 | | 741.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4.00 | 4.00 | | 4.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4.00 | 4.00 | | 4.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 453 627.00 | 238 863.00 | 43 096.00 | 453 627.00 |
