| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 9 870.00 | | 9 870.00 | 9 870.00 |
AP Buildings | 319 130.00 | 167 011.00 | 152 119.00 | 319 130.00 |
AT Other tangible assets | 5 044.00 | 5 044.00 | | 5 044.00 |
BH Other financial assets | 47.00 | | 47.00 | 47.00 |
BJ TOTAL (I) | 334 133.00 | 172 055.00 | 162 077.00 | 334 133.00 |
BZ Other receivables | 7 394.00 | | 7 394.00 | 7 394.00 |
CF Cash and cash equivalents | 8 821.00 | | 8 821.00 | 8 821.00 |
CJ TOTAL (II) | 16 214.00 | | 16 214.00 | 16 214.00 |
CO Grand total (0 to V) | 350 347.00 | 172 055.00 | 178 291.00 | 350 347.00 |
CU Other investments | 42.00 | | 42.00 | 42.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DH Retained earnings | -49 667.00 | -50 404.00 | | -49 667.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 679.00 | 737.00 | | 5 679.00 |
DL TOTAL (I) | 56 012.00 | 50 333.00 | | 56 012.00 |
DV Miscellaneous Loans and Financial Debts (4) | 118 120.00 | 136 270.00 | | 118 120.00 |
DX Trade payables and related accounts | 147.00 | 147.00 | | 147.00 |
DY Tax and social security liabilities | 341.00 | 337.00 | | 341.00 |
EA Other liabilities | 3 670.00 | 9 247.00 | | 3 670.00 |
EC TOTAL (IV) | 122 279.00 | 146 002.00 | | 122 279.00 |
EE Grand total (I to V) | 178 291.00 | 196 335.00 | | 178 291.00 |
EI Including equity loans | 118 120.00 | | | 118 120.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 24 809.00 | | 24 809.00 | 24 809.00 |
FJ Net sales | 24 809.00 | | 24 809.00 | 24 809.00 |
FQ Other income | | | 166.00 | |
FR Total operating income (I) | | | 24 975.00 | |
FU Purchases of raw materials and other supplies | | | 705.00 | |
FW Other purchases and external expenses | | | 3 912.00 | |
FX Taxes, duties, and similar payments | | | 444.00 | |
FZ Social Security Contributions | | | 1 468.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 12 765.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 19 295.00 | |
GG - OPERATING RESULT (I - II) | | | 5 679.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 679.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 24 975.00 | 24 512.00 | | 24 975.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 19 295.00 | 23 775.00 | | 19 295.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 679.00 | 737.00 | | 5 679.00 |
| |
| 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 | 334 133.00 | | | 334 133.00 |
I3 DECREASES Total Financial Fixed Assets | | | 89.00 | |
I4 DECREASES Grand Total | | | 334 133.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 334 044.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 334 044.00 | | | 334 044.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 89.00 | | | 89.00 |
| |
| 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 | 147.00 | 147.00 | | 147.00 |
8K Other liabilities (including liabilities related to repo transactions) | 121 791.00 | 121 791.00 | | 121 791.00 |
UT Other financial assets | 47.00 | | 47.00 | 47.00 |
VP Miscellaneous | 7 394.00 | 7 394.00 | | 7 394.00 |
VQ Other Taxes, Duties, and Similar Debts | 341.00 | 341.00 | | 341.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 440.00 | 7 394.00 | 47.00 | 7 440.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 122 279.00 | 122 279.00 | | 122 279.00 |
