| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 23 000.00 | | 23 000.00 | 23 000.00 |
AP Buildings | 207 000.00 | 49 163.00 | 157 837.00 | 207 000.00 |
BJ TOTAL (I) | 230 000.00 | 49 163.00 | 180 837.00 | 230 000.00 |
BZ Other receivables | 200.00 | | 200.00 | 200.00 |
CF Cash and cash equivalents | 40.00 | | 40.00 | 40.00 |
CJ TOTAL (II) | 240.00 | | 240.00 | 240.00 |
CO Grand total (0 to V) | 230 240.00 | 49 163.00 | 181 076.00 | 230 240.00 |
| |
| 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 | -2 649.00 | | | -2 649.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 653.00 | | | 4 653.00 |
DL TOTAL (I) | 3 004.00 | | | 3 004.00 |
DU Loans and Debts from Credit Institutions (3) | 161 387.00 | | | 161 387.00 |
DV Miscellaneous Loans and Financial Debts (4) | 14 675.00 | | | 14 675.00 |
DX Trade payables and related accounts | 1 231.00 | | | 1 231.00 |
DY Tax and social security liabilities | 780.00 | | | 780.00 |
EC TOTAL (IV) | 178 073.00 | | | 178 073.00 |
EE Grand total (I to V) | 181 076.00 | | | 181 076.00 |
EG Accrued income and payables due within one year | 31 277.00 | | | 31 277.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 26 144.00 | | 26 144.00 | 26 144.00 |
FJ Net sales | 26 144.00 | | 26 144.00 | 26 144.00 |
FR Total operating income (I) | | | 26 144.00 | |
FW Other purchases and external expenses | | | 5 868.00 | |
FX Taxes, duties, and similar payments | | | 1 450.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 9 166.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 16 484.00 | |
GG - OPERATING RESULT (I - II) | | | 9 660.00 | |
GR Interest and similar expenses | | | 4 227.00 | |
GU Total financial expenses (VI) | | | 4 227.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 227.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 433.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 780.00 | | | 780.00 |
HL TOTAL REVENUE (I + III + V + VII) | 26 144.00 | | | 26 144.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 21 491.00 | | | 21 491.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 653.00 | | | 4 653.00 |
| |
| 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 | 230 000.00 | | | 230 000.00 |
I4 DECREASES Grand Total | | | 230 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 230 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 230 000.00 | | | 230 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 39 998.00 | 9 166.00 | | 39 998.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 39 998.00 | 9 166.00 | | 39 998.00 |
| |
| 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 | 5 175.00 | 5 175.00 | | 5 175.00 |
8B Suppliers and Related Accounts | 1 231.00 | 1 231.00 | | 1 231.00 |
8E Income Taxes | 780.00 | 780.00 | | 780.00 |
VB VAT | 200.00 | 200.00 | | 200.00 |
VH Loans with a maturity of more than one year at origin | 161 387.00 | 14 592.00 | 62 991.00 | 161 387.00 |
VI Group and Associates | 9 500.00 | 9 500.00 | | 9 500.00 |
VK Loans repaid during the year | 14 156.00 | | | 14 156.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 200.00 | 200.00 | | 200.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 178 073.00 | 31 277.00 | 62 991.00 | 178 073.00 |
| |
| 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 | 1 450.00 | | | 1 450.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 1 166.00 | | | 1 166.00 |
ST Other accounts | 986.00 | | | 986.00 |
XQ Rental, rental and co-ownership charges | 3 715.00 | | | 3 715.00 |
YY Amount of VAT collected | 4 204.00 | | | 4 204.00 |
YZ Total deductible VAT on goods and services | 202.00 | | | 202.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 5 868.00 | | | 5 868.00 |
