| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 3 300.00 | | 3 300.00 | 3 300.00 |
AP Buildings | 29 700.00 | 18 143.00 | 11 557.00 | 29 700.00 |
AT Other tangible assets | 5 000.00 | 5 000.00 | | 5 000.00 |
BJ TOTAL (I) | 38 655.00 | 23 143.00 | 15 512.00 | 38 655.00 |
BZ Other receivables | 253.00 | | 253.00 | 253.00 |
CF Cash and cash equivalents | 1 848.00 | | 1 848.00 | 1 848.00 |
CJ TOTAL (II) | 2 101.00 | | 2 101.00 | 2 101.00 |
CO Grand total (0 to V) | 40 756.00 | 23 143.00 | 17 613.00 | 40 756.00 |
CU Other investments | 655.00 | | 655.00 | 655.00 |
| |
| 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 | -200 314.00 | -198 795.00 | | -200 314.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -10 871.00 | -1 519.00 | | -10 871.00 |
DL TOTAL (I) | -210 185.00 | -199 314.00 | | -210 185.00 |
DV Miscellaneous Loans and Financial Debts (4) | 227 462.00 | 227 403.00 | | 227 462.00 |
DX Trade payables and related accounts | 335.00 | 329.00 | | 335.00 |
EC TOTAL (IV) | 227 798.00 | 227 732.00 | | 227 798.00 |
EE Grand total (I to V) | 17 613.00 | 28 418.00 | | 17 613.00 |
EG Accrued income and payables due within one year | 227 798.00 | 227 732.00 | | 227 798.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 577.00 | | 2 577.00 | 2 577.00 |
FJ Net sales | 2 577.00 | | 2 577.00 | 2 577.00 |
FR Total operating income (I) | | | 2 577.00 | |
FW Other purchases and external expenses | | | 4 240.00 | |
FX Taxes, duties, and similar payments | | | 533.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 628.00 | |
GF Total Operating Expenses (II) | | | 6 401.00 | |
GG - OPERATING RESULT (I - II) | | | -3 824.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 824.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 2 584.00 | | | 2 584.00 |
HG Exceptional depreciation and provisions | 4 464.00 | | | 4 464.00 |
HH Total exceptional expenses (VIII) | 7 048.00 | | | 7 048.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -7 048.00 | | | -7 048.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 577.00 | 3 128.00 | | 2 577.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 13 448.00 | 4 647.00 | | 13 448.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -10 871.00 | -1 519.00 | | -10 871.00 |
| |
| 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 | 335.00 | 335.00 | | 335.00 |
8K Other liabilities (including liabilities related to repo transactions) | 227 462.00 | 227 462.00 | | 227 462.00 |
VP Miscellaneous | 253.00 | 253.00 | | 253.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 253.00 | 253.00 | | 253.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 227 798.00 | 227 798.00 | | 227 798.00 |
