| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 105 935.00 | | 105 935.00 | 105 935.00 |
AP Buildings | 739 801.00 | 347 321.00 | 392 479.00 | 739 801.00 |
AT Other tangible assets | 187 054.00 | 157 916.00 | 29 138.00 | 187 054.00 |
BJ TOTAL (I) | 1 032 791.00 | 505 237.00 | 527 553.00 | 1 032 791.00 |
BZ Other receivables | 1 205.00 | | 1 205.00 | 1 205.00 |
CD Marketable securities | 13 500.00 | | 13 500.00 | 13 500.00 |
CF Cash and cash equivalents | 74 080.00 | | 74 080.00 | 74 080.00 |
CJ TOTAL (II) | 88 786.00 | | 88 786.00 | 88 786.00 |
CO Grand total (0 to V) | 1 121 577.00 | 505 237.00 | 616 339.00 | 1 121 577.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 459 000.00 | 459 000.00 | | 459 000.00 |
DD Legal reserve (1) | 45 900.00 | 45 900.00 | | 45 900.00 |
DG Other reserves | 69 196.00 | 108 314.00 | | 69 196.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 223.00 | -39 118.00 | | -6 223.00 |
DL TOTAL (I) | 567 872.00 | 574 096.00 | | 567 872.00 |
DQ Provisions for Expenses | 46 667.00 | 48 000.00 | | 46 667.00 |
DR TOTAL (IV) | 46 667.00 | 48 000.00 | | 46 667.00 |
DX Trade payables and related accounts | 1 800.00 | 1 800.00 | | 1 800.00 |
EA Other liabilities | | 333.00 | | |
EC TOTAL (IV) | 1 800.00 | 2 133.00 | | 1 800.00 |
EE Grand total (I to V) | 616 339.00 | 624 229.00 | | 616 339.00 |
EG Accrued income and payables due within one year | 1 800.00 | 2 133.00 | | 1 800.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 45 508.00 | |
FR Total operating income (I) | | | 45 508.00 | |
FW Other purchases and external expenses | | | 47 130.00 | |
FX Taxes, duties, and similar payments | | | 3 652.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 657.00 | |
GF Total Operating Expenses (II) | | | 53 439.00 | |
GG - OPERATING RESULT (I - II) | | | -7 931.00 | |
GL Other interest and similar income | | | 375.00 | |
GP Total financial income (V) | | | 375.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 375.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 556.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 20 000.00 | 17 800.00 | | 20 000.00 |
HG Exceptional depreciation and provisions | 18 667.00 | 37 800.00 | | 18 667.00 |
HH Total exceptional expenses (VIII) | 18 667.00 | 37 800.00 | | 18 667.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 333.00 | -20 000.00 | | 1 333.00 |
HL TOTAL REVENUE (I + III + V + VII) | 65 883.00 | 62 957.00 | | 65 883.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 72 106.00 | 102 075.00 | | 72 106.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 223.00 | -39 118.00 | | -6 223.00 |
| |
| 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 | 1 020 630.00 | | 12 161.00 | 1 020 630.00 |
I4 DECREASES Grand Total | | | 1 032 791.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 032 791.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 020 630.00 | | 12 161.00 | 1 020 630.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 502 580.00 | 2 657.00 | | 502 580.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 502 580.00 | 2 657.00 | | 502 580.00 |
| |
| 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 | 1 800.00 | 1 800.00 | | 1 800.00 |
VC Group and associates | 1 206.00 | 1 206.00 | | 1 206.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 206.00 | 1 206.00 | | 1 206.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 800.00 | 1 800.00 | | 1 800.00 |
