| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 45 600.00 | | 45 600.00 | 45 600.00 |
AP Buildings | 182 400.00 | 22 628.00 | 159 772.00 | 182 400.00 |
AT Other tangible assets | 6 526.00 | 5 032.00 | 1 494.00 | 6 526.00 |
BJ TOTAL (I) | 234 526.00 | 27 660.00 | 206 866.00 | 234 526.00 |
BZ Other receivables | 6 357.00 | | 6 357.00 | 6 357.00 |
CF Cash and cash equivalents | 43 525.00 | | 43 525.00 | 43 525.00 |
CH Prepaid expenses | 56.00 | | 56.00 | 56.00 |
CJ TOTAL (II) | 49 938.00 | 1.00 | 49 938.00 | 49 938.00 |
CO Grand total (0 to V) | 284 464.00 | 27 660.00 | 256 804.00 | 284 464.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DD Legal reserve (1) | 200.00 | 200.00 | | 200.00 |
DG Other reserves | 158 732.00 | 160 891.00 | | 158 732.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 155.00 | -2 159.00 | | -2 155.00 |
DL TOTAL (I) | 158 777.00 | 160 932.00 | | 158 777.00 |
DU Loans and Debts from Credit Institutions (3) | 96 375.00 | 105 886.00 | | 96 375.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 275.00 | 1 275.00 | | 1 275.00 |
DX Trade payables and related accounts | 336.00 | 818.00 | | 336.00 |
DY Tax and social security liabilities | 2.00 | 835.00 | | 2.00 |
EA Other liabilities | 40.00 | | | 40.00 |
EC TOTAL (IV) | 98 028.00 | 108 813.00 | | 98 028.00 |
EE Grand total (I to V) | 256 804.00 | 269 745.00 | | 256 804.00 |
EG Accrued income and payables due within one year | 11 166.00 | 12 507.00 | | 11 166.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 11 400.00 | | 11 400.00 | 11 400.00 |
FJ Net sales | 11 400.00 | | 11 400.00 | 11 400.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 182.00 | |
FQ Other income | | | 473.00 | |
FR Total operating income (I) | | | 12 055.00 | |
FW Other purchases and external expenses | | | 4 294.00 | |
FX Taxes, duties, and similar payments | | | 1 588.00 | |
FY Salaries and Wages | | | 1 414.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 172.00 | |
GF Total Operating Expenses (II) | | | 11 468.00 | |
GG - OPERATING RESULT (I - II) | | | 587.00 | |
GR Interest and similar expenses | | | 2 726.00 | |
GU Total financial expenses (VI) | | | 2 726.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 726.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 139.00 | |
| |
| 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) | 12 055.00 | 11 400.00 | | 12 055.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 14 210.00 | 13 559.00 | | 14 210.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 155.00 | -2 159.00 | | -2 155.00 |
| |
| 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 | 234 526.00 | | | 234 526.00 |
I4 DECREASES Grand Total | | | 234 526.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 234 526.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 234 526.00 | | | 234 526.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 23 488.00 | 4 172.00 | | 23 488.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 23 488.00 | 4 172.00 | | 23 488.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 950.00 | 950.00 | | 950.00 |
8B Suppliers and Related Accounts | 336.00 | 336.00 | | 336.00 |
8E Income Taxes | 2.00 | 2.00 | | 2.00 |
8K Other liabilities (including liabilities related to repo transactions) | 40.00 | 40.00 | | 40.00 |
VB VAT | 657.00 | 657.00 | | 657.00 |
VG Loans with a maturity of up to one year at origin | 195.00 | 195.00 | | 195.00 |
VH Loans with a maturity of more than one year at origin | 96 180.00 | 9 317.00 | 40 375.00 | 96 180.00 |
VI Group and Associates | 325.00 | 325.00 | | 325.00 |
VK Loans repaid during the year | 9 526.00 | | | 9 526.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 5 700.00 | 5 700.00 | | 5 700.00 |
VS Prepaid expenses | 56.00 | 56.00 | | 56.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 413.00 | 6 413.00 | | 6 413.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 98 028.00 | 11 166.00 | 40 375.00 | 98 028.00 |
