| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 106 430.00 | | 106 430.00 | 106 430.00 |
AP Buildings | 494 090.00 | 82 750.00 | 411 340.00 | 494 090.00 |
AT Other tangible assets | 31 892.00 | 25 576.00 | 6 316.00 | 31 892.00 |
BJ TOTAL (I) | 632 413.00 | 108 326.00 | 524 087.00 | 632 413.00 |
BX Customers and related accounts | 3 759.00 | | 3 759.00 | 3 759.00 |
BZ Other receivables | 51 872.00 | | 51 872.00 | 51 872.00 |
CF Cash and cash equivalents | 1 642.00 | | 1 642.00 | 1 642.00 |
CJ TOTAL (II) | 57 273.00 | | 57 273.00 | 57 273.00 |
CO Grand total (0 to V) | 689 686.00 | 108 326.00 | 581 360.00 | 689 686.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DH Retained earnings | -273 796.00 | | | -273 796.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 369.00 | | | -1 369.00 |
DL TOTAL (I) | -274 165.00 | | | -274 165.00 |
DV Miscellaneous Loans and Financial Debts (4) | 802 605.00 | | | 802 605.00 |
DX Trade payables and related accounts | 1 842.00 | | | 1 842.00 |
DY Tax and social security liabilities | 725.00 | | | 725.00 |
EA Other liabilities | 50 354.00 | | | 50 354.00 |
EC TOTAL (IV) | 855 525.00 | | | 855 525.00 |
EE Grand total (I to V) | 581 360.00 | | | 581 360.00 |
EG Accrued income and payables due within one year | 855 525.00 | | | 855 525.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 15 697.00 | | 15 697.00 | 15 697.00 |
FJ Net sales | 15 697.00 | | 15 697.00 | 15 697.00 |
FR Total operating income (I) | | | 15 697.00 | |
FW Other purchases and external expenses | | | 4 923.00 | |
FX Taxes, duties, and similar payments | | | 1 700.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 10 427.00 | |
GF Total Operating Expenses (II) | | | 17 050.00 | |
GG - OPERATING RESULT (I - II) | | | -1 353.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 353.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 16.00 | | | 16.00 |
HH Total exceptional expenses (VIII) | 16.00 | | | 16.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -16.00 | | | -16.00 |
HL TOTAL REVENUE (I + III + V + VII) | 15 697.00 | | | 15 697.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 17 066.00 | | | 17 066.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 369.00 | | | -1 369.00 |
| |
| 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 | 373 842.00 | | 258 571.00 | 373 842.00 |
I4 DECREASES Grand Total | | | 632 413.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 632 413.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 373 842.00 | | 258 571.00 | 373 842.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 97 899.00 | 10 427.00 | | 97 899.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 97 899.00 | 10 427.00 | | 97 899.00 |
| |
| 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 | 1 842.00 | 1 842.00 | | 1 842.00 |
8K Other liabilities (including liabilities related to repo transactions) | 50 354.00 | 50 354.00 | | 50 354.00 |
UX Other trade receivables | 3 759.00 | 3 759.00 | | 3 759.00 |
VB VAT | 51 794.00 | 51 794.00 | | 51 794.00 |
VI Group and Associates | 802 605.00 | 802 605.00 | | 802 605.00 |
VQ Other Taxes, Duties, and Similar Debts | 350.00 | 350.00 | | 350.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 78.00 | 78.00 | | 78.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 55 631.00 | 55 631.00 | | 55 631.00 |
VW VAT | 375.00 | 375.00 | | 375.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 855 525.00 | 855 525.00 | | 855 525.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 1 350.00 | | | 1 350.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 620.00 | | | 3 620.00 |
ST Other accounts | 687.00 | | | 687.00 |
XQ Rental, rental and co-ownership charges | 616.00 | | | 616.00 |
YW Business tax | 350.00 | | | 350.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 700.00 | | | 1 700.00 |
YY Amount of VAT collected | 1 408.00 | | | 1 408.00 |
YZ Total deductible VAT on goods and services | 249.00 | | | 249.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 4 923.00 | | | 4 923.00 |
