| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 8 700.00 | | 8 700.00 | 8 700.00 |
AP Buildings | 49 300.00 | 22 230.00 | 27 070.00 | 49 300.00 |
AT Other tangible assets | 2 472.00 | 2 472.00 | | 2 472.00 |
BH Other financial assets | 77.00 | | 77.00 | 77.00 |
BJ TOTAL (I) | 60 550.00 | 24 702.00 | 35 848.00 | 60 550.00 |
CF Cash and cash equivalents | 4 660.00 | | 4 660.00 | 4 660.00 |
CH Prepaid expenses | 45.00 | | 45.00 | 45.00 |
CJ TOTAL (II) | 4 706.00 | | 4 706.00 | 4 706.00 |
CO Grand total (0 to V) | 65 255.00 | 24 702.00 | 40 553.00 | 65 255.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 112.00 | | | 38 112.00 |
DD Legal reserve (1) | 3 811.00 | | | 3 811.00 |
DG Other reserves | 48 961.00 | | | 48 961.00 |
DH Retained earnings | -51 201.00 | | | -51 201.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 470.00 | | | -2 470.00 |
DL TOTAL (I) | 37 214.00 | | | 37 214.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 330.00 | | | 1 330.00 |
DX Trade payables and related accounts | 2 010.00 | | | 2 010.00 |
EC TOTAL (IV) | 3 340.00 | | | 3 340.00 |
EE Grand total (I to V) | 40 553.00 | | | 40 553.00 |
EG Accrued income and payables due within one year | 3 340.00 | | | 3 340.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 5 034.00 | | 5 034.00 | 5 034.00 |
FJ Net sales | 5 034.00 | | 5 034.00 | 5 034.00 |
FR Total operating income (I) | | | 5 034.00 | |
FW Other purchases and external expenses | | | 4 464.00 | |
FX Taxes, duties, and similar payments | | | 1 547.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 494.00 | |
GF Total Operating Expenses (II) | | | 7 505.00 | |
GG - OPERATING RESULT (I - II) | | | -2 471.00 | |
GL Other interest and similar income | | | 1.00 | |
GP Total financial income (V) | | | 1.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 470.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 5 035.00 | | | 5 035.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 505.00 | | | 7 505.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 470.00 | | | -2 470.00 |
| |
| 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 | 60 550.00 | | | 60 550.00 |
I3 DECREASES Total Financial Fixed Assets | | | 77.00 | |
I4 DECREASES Grand Total | | | 60 550.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 60 472.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 60 472.00 | | | 60 472.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 77.00 | | | 77.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 23 208.00 | 1 494.00 | | 23 208.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 23 208.00 | 1 494.00 | | 23 208.00 |
| |
| 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 | 630.00 | 630.00 | | 630.00 |
8B Suppliers and Related Accounts | 2 010.00 | 2 010.00 | | 2 010.00 |
UT Other financial assets | 77.00 | | 77.00 | 77.00 |
VI Group and Associates | 700.00 | 700.00 | | 700.00 |
VS Prepaid expenses | 45.00 | 45.00 | | 45.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 123.00 | 45.00 | 77.00 | 123.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 340.00 | 3 340.00 | | 3 340.00 |
| |
| 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 | 1 007.00 | | | 1 007.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 478.00 | | | 478.00 |
ST Other accounts | 3 503.00 | | | 3 503.00 |
XQ Rental, rental and co-ownership charges | 483.00 | | | 483.00 |
YW Business tax | 540.00 | | | 540.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 547.00 | | | 1 547.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 4 464.00 | | | 4 464.00 |
