| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 46 983.00 | 46 983.00 | | 46 983.00 |
AN Land | 175 954.00 | | 175 954.00 | 175 954.00 |
AP Buildings | 997 072.00 | 163 916.00 | 833 156.00 | 997 072.00 |
AT Other tangible assets | 13 694.00 | 7 340.00 | 6 354.00 | 13 694.00 |
BJ TOTAL (I) | 1 233 703.00 | 218 239.00 | 1 015 464.00 | 1 233 703.00 |
BZ Other receivables | 7 503.00 | | 7 503.00 | 7 503.00 |
CF Cash and cash equivalents | 23 796.00 | | 23 796.00 | 23 796.00 |
CJ TOTAL (II) | 31 299.00 | | 31 299.00 | 31 299.00 |
CO Grand total (0 to V) | 1 265 002.00 | 218 239.00 | 1 046 763.00 | 1 265 002.00 |
| |
| 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 | 37 687.00 | 19 156.00 | | 37 687.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 310.00 | 18 531.00 | | 5 310.00 |
DL TOTAL (I) | 43 997.00 | 38 687.00 | | 43 997.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 001 311.00 | 1 025 889.00 | | 1 001 311.00 |
DY Tax and social security liabilities | 1 266.00 | 852.00 | | 1 266.00 |
EA Other liabilities | 189.00 | 368.00 | | 189.00 |
EC TOTAL (IV) | 1 002 766.00 | 1 027 108.00 | | 1 002 766.00 |
EE Grand total (I to V) | 1 046 763.00 | 1 065 795.00 | | 1 046 763.00 |
EG Accrued income and payables due within one year | 1 002 766.00 | 1 027 108.00 | | 1 002 766.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 66 816.00 | | 66 816.00 | 66 816.00 |
FJ Net sales | 66 816.00 | | 66 816.00 | 66 816.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 66 816.00 | |
FW Other purchases and external expenses | | | 7 047.00 | |
FX Taxes, duties, and similar payments | | | 3 263.00 | |
FZ Social Security Contributions | | | 21 340.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 29 857.00 | |
GF Total Operating Expenses (II) | | | 61 506.00 | |
GG - OPERATING RESULT (I - II) | | | 5 310.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 310.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 66 816.00 | 67 553.00 | | 66 816.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 61 506.00 | 49 023.00 | | 61 506.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 310.00 | 18 531.00 | | 5 310.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 1 001 500.00 | 1 001 500.00 | | 1 001 500.00 |
VP Miscellaneous | 7 503.00 | 7 503.00 | | 7 503.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 266.00 | 1 266.00 | | 1 266.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 503.00 | 7 503.00 | | 7 503.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 002 766.00 | 1 002 766.00 | | 1 002 766.00 |
