| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 18 450.00 | | 18 450.00 | 18 450.00 |
AP Buildings | 221 550.00 | 64 748.00 | 156 801.00 | 221 550.00 |
AT Other tangible assets | 2 508.00 | 2 508.00 | | 2 508.00 |
BJ TOTAL (I) | 242 508.00 | 67 256.00 | 175 251.00 | 242 508.00 |
BX Customers and related accounts | 386.00 | | 386.00 | 386.00 |
BZ Other receivables | 139.00 | | 139.00 | 139.00 |
CF Cash and cash equivalents | 121.00 | | 121.00 | 121.00 |
CJ TOTAL (II) | 647.00 | | 647.00 | 647.00 |
CO Grand total (0 to V) | 243 155.00 | 67 256.00 | 175 898.00 | 243 155.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | | | 3 000.00 |
DD Legal reserve (1) | 300.00 | | | 300.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -167.00 | | | -167.00 |
DL TOTAL (I) | 3 132.00 | | | 3 132.00 |
DU Loans and Debts from Credit Institutions (3) | 123 188.00 | | | 123 188.00 |
DV Miscellaneous Loans and Financial Debts (4) | 43 687.00 | | | 43 687.00 |
DX Trade payables and related accounts | 836.00 | | | 836.00 |
DY Tax and social security liabilities | 192.00 | | | 192.00 |
EA Other liabilities | 4 861.00 | | | 4 861.00 |
EC TOTAL (IV) | 172 766.00 | | | 172 766.00 |
EE Grand total (I to V) | 175 898.00 | | | 175 898.00 |
EG Accrued income and payables due within one year | 67 607.00 | | | 67 607.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 19 977.00 | | 19 977.00 | 19 977.00 |
FJ Net sales | 19 977.00 | | 19 977.00 | 19 977.00 |
FR Total operating income (I) | | | 19 977.00 | |
FW Other purchases and external expenses | | | 8 564.00 | |
FX Taxes, duties, and similar payments | | | 1 831.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 658.00 | |
GF Total Operating Expenses (II) | | | 18 055.00 | |
GG - OPERATING RESULT (I - II) | | | 1 922.00 | |
GR Interest and similar expenses | | | 2 089.00 | |
GU Total financial expenses (VI) | | | 2 089.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 089.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -167.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 19 977.00 | | | 19 977.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 20 145.00 | | | 20 145.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -167.00 | | | -167.00 |
| |
| 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 | 244 110.00 | | | 244 110.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 602.00 | | | 1 602.00 |
I4 DECREASES Grand Total | | 1 602.00 | 242 508.00 | |
IN DECREASES Start-up, development, or research expenses | | 1 602.00 | | |
IY DECREASES Total Tangible Fixed Assets | | | 242 508.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 242 508.00 | | | 242 508.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 61 199.00 | 7 658.00 | 1 602.00 | 61 199.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1 602.00 | | 1 602.00 | 1 602.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 59 597.00 | 7 658.00 | | 59 597.00 |
| |
| 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 | 836.00 | 836.00 | | 836.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 861.00 | 4 861.00 | | 4 861.00 |
UX Other trade receivables | 386.00 | | | 386.00 |
VB VAT | 139.00 | | | 139.00 |
VH Loans with a maturity of more than one year at origin | 123 188.00 | 18 030.00 | 74 381.00 | 123 188.00 |
VI Group and Associates | 43 687.00 | 43 687.00 | | 43 687.00 |
VK Loans repaid during the year | 17 584.00 | | | 17 584.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 525.00 | 525.00 | | 525.00 |
VW VAT | 192.00 | 192.00 | | 192.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 172 766.00 | 67 607.00 | 74 381.00 | 172 766.00 |
