| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 71 970.00 | | 71 970.00 | 71 970.00 |
AP Buildings | 276 161.00 | 175 465.00 | 100 696.00 | 276 161.00 |
AT Other tangible assets | 12 832.00 | 7 699.00 | 5 133.00 | 12 832.00 |
BJ TOTAL (I) | 360 963.00 | 183 164.00 | 177 799.00 | 360 963.00 |
BZ Other receivables | 255.00 | | 255.00 | 255.00 |
CD Marketable securities | 11 250.00 | | 11 250.00 | 11 250.00 |
CF Cash and cash equivalents | 121 865.00 | | 121 865.00 | 121 865.00 |
CJ TOTAL (II) | 133 374.00 | | 133 374.00 | 133 374.00 |
CO Grand total (0 to V) | 494 337.00 | 183 164.00 | 311 173.00 | 494 337.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DH Retained earnings | -87 024.00 | -95 814.00 | | -87 024.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 855.00 | 8 789.00 | | 5 855.00 |
DL TOTAL (I) | -73 669.00 | -79 524.00 | | -73 669.00 |
DV Miscellaneous Loans and Financial Debts (4) | 383 287.00 | 382 763.00 | | 383 287.00 |
DX Trade payables and related accounts | 1 554.00 | 1 518.00 | | 1 554.00 |
DY Tax and social security liabilities | 1.00 | | | 1.00 |
EC TOTAL (IV) | 384 842.00 | 384 281.00 | | 384 842.00 |
EE Grand total (I to V) | 311 173.00 | 304 757.00 | | 311 173.00 |
EG Accrued income and payables due within one year | 384 842.00 | | | 384 842.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 28 348.00 | | 28 348.00 | 28 348.00 |
FJ Net sales | 28 348.00 | | 28 348.00 | 28 348.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 28 348.00 | |
FW Other purchases and external expenses | | | 4 284.00 | |
FX Taxes, duties, and similar payments | | | 1 842.00 | |
FZ Social Security Contributions | | | 952.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 15 994.00 | |
GF Total Operating Expenses (II) | | | 23 072.00 | |
GG - OPERATING RESULT (I - II) | | | 5 276.00 | |
GL Other interest and similar income | | | 579.00 | |
GP Total financial income (V) | | | 579.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 579.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 855.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 28 927.00 | 28 909.00 | | 28 927.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 23 072.00 | 20 120.00 | | 23 072.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 855.00 | 8 789.00 | | 5 855.00 |
| |
| 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 | 360 963.00 | | | 360 963.00 |
I4 DECREASES Grand Total | | | 360 963.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 360 963.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 360 963.00 | | | 360 963.00 |
| |
| 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 | 1 554.00 | 1 554.00 | | 1 554.00 |
8K Other liabilities (including liabilities related to repo transactions) | 383 287.00 | 383 287.00 | | 383 287.00 |
VP Miscellaneous | 259.00 | 259.00 | | 259.00 |
VQ Other Taxes, Duties, and Similar Debts | 1.00 | 1.00 | | 1.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 259.00 | 259.00 | | 259.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 384 842.00 | 384 842.00 | | 384 842.00 |
