| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 620.00 | | 620.00 | 620.00 |
AN Land | 73 700.00 | | 73 700.00 | 73 700.00 |
AP Buildings | 708 553.00 | 72 702.00 | 635 851.00 | 708 553.00 |
BJ TOTAL (I) | 782 872.00 | 72 702.00 | 710 171.00 | 782 872.00 |
BZ Other receivables | 33 557.00 | | 33 557.00 | 33 557.00 |
CF Cash and cash equivalents | 5 011.00 | | 5 011.00 | 5 011.00 |
CH Prepaid expenses | 412.00 | | 412.00 | 412.00 |
CJ TOTAL (II) | 38 980.00 | | 38 980.00 | 38 980.00 |
CO Grand total (0 to V) | 821 852.00 | 72 702.00 | 749 150.00 | 821 852.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 190 000.00 | 190 000.00 | | 190 000.00 |
DH Retained earnings | -136 892.00 | -116 354.00 | | -136 892.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -24 728.00 | -20 538.00 | | -24 728.00 |
DL TOTAL (I) | 28 380.00 | 53 108.00 | | 28 380.00 |
DV Miscellaneous Loans and Financial Debts (4) | 720 761.00 | 706 773.00 | | 720 761.00 |
DY Tax and social security liabilities | | 136.00 | | |
EA Other liabilities | 9.00 | | | 9.00 |
EC TOTAL (IV) | 720 771.00 | 706 909.00 | | 720 771.00 |
EE Grand total (I to V) | 749 150.00 | 760 017.00 | | 749 150.00 |
EI Including equity loans | 720 761.00 | | | 720 761.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 23 820.00 | | 23 820.00 | 23 820.00 |
FJ Net sales | 23 820.00 | | 23 820.00 | 23 820.00 |
FR Total operating income (I) | | | 23 820.00 | |
FW Other purchases and external expenses | | | 23 247.00 | |
FX Taxes, duties, and similar payments | | | 6 582.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 17 714.00 | |
GF Total Operating Expenses (II) | | | 47 542.00 | |
GG - OPERATING RESULT (I - II) | | | -23 723.00 | |
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) | | | -23 723.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 1 005.00 | 2 764.00 | | 1 005.00 |
HH Total exceptional expenses (VIII) | 1 005.00 | 2 764.00 | | 1 005.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 005.00 | -2 764.00 | | -1 005.00 |
HL TOTAL REVENUE (I + III + V + VII) | 23 820.00 | 23 392.00 | | 23 820.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 48 548.00 | 43 930.00 | | 48 548.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -24 728.00 | -20 538.00 | | -24 728.00 |
| |
| 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 | 782 872.00 | | | 782 872.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 620.00 | | | 620.00 |
I4 DECREASES Grand Total | | | 782 872.00 | |
IN DECREASES Start-up, development, or research expenses | | | 620.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 782 253.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 782 253.00 | | | 782 253.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 54 988.00 | 17 714.00 | | 54 988.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 54 988.00 | 17 714.00 | | 54 988.00 |
