| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 90 000.00 | | 90 000.00 | 90 000.00 |
AP Buildings | 360 000.00 | 3 748.00 | 356 252.00 | 360 000.00 |
BH Other financial assets | 2 322.00 | | 2 322.00 | 2 322.00 |
BJ TOTAL (I) | 452 322.00 | 3 748.00 | 448 574.00 | 452 322.00 |
BZ Other receivables | 22.00 | | 22.00 | 22.00 |
CF Cash and cash equivalents | 1 123.00 | | 1 123.00 | 1 123.00 |
CJ TOTAL (II) | 1 145.00 | | 1 145.00 | 1 145.00 |
CO Grand total (0 to V) | 453 466.00 | 3 748.00 | 449 718.00 | 453 466.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500.00 | -500.00 | | 500.00 |
DL TOTAL (I) | 500.00 | -500.00 | | 500.00 |
DU Loans and Debts from Credit Institutions (3) | 233 145.00 | | | 233 145.00 |
DV Miscellaneous Loans and Financial Debts (4) | 214 798.00 | 500.00 | | 214 798.00 |
DX Trade payables and related accounts | 1 275.00 | | | 1 275.00 |
EC TOTAL (IV) | 449 218.00 | 500.00 | | 449 218.00 |
EE Grand total (I to V) | 449 718.00 | | | 449 718.00 |
EG Accrued income and payables due within one year | 223 581.00 | 500.00 | | 223 581.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 57 573.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 748.00 | |
GF Total Operating Expenses (II) | | | 61 321.00 | |
GG - OPERATING RESULT (I - II) | | | -61 321.00 | |
GR Interest and similar expenses | | | 1 073.00 | |
GU Total financial expenses (VI) | | | 1 073.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 073.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -62 395.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 62 395.00 | | | 62 395.00 |
HD Total exceptional income (VII) | 62 395.00 | | | 62 395.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 62 395.00 | | | 62 395.00 |
HL TOTAL REVENUE (I + III + V + VII) | 62 395.00 | | | 62 395.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 62 395.00 | | | 62 395.00 |
| |
| 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 | | | 452 322.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 2 322.00 | |
I4 DECREASES Grand Total | | | 452 322.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 450 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 450 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 2 322.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 3 748.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 3 748.00 | | |
| |
| 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 | 1 275.00 | 1 275.00 | | 1 275.00 |
UT Other financial assets | 2 322.00 | 2 322.00 | | 2 322.00 |
VH Loans with a maturity of more than one year at origin | 233 145.00 | 7 507.00 | 31 449.00 | 233 145.00 |
VI Group and Associates | 214 798.00 | 214 798.00 | | 214 798.00 |
VJ Loans taken out during the year | 235 000.00 | | | 235 000.00 |
VK Loans repaid during the year | 1 855.00 | | | 1 855.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 22.00 | 22.00 | | 22.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 344.00 | 2 344.00 | | 2 344.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 449 218.00 | 223 581.00 | 31 449.00 | 449 218.00 |
