| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 258 425.00 | | 258 425.00 | 258 425.00 |
AP Buildings | 581 456.00 | | 581 456.00 | 581 456.00 |
AR Technical installations, industrial equipment and tools | 258 425.00 | | 258 425.00 | 258 425.00 |
AT Other tangible assets | 252 690.00 | | 252 690.00 | 252 690.00 |
BJ TOTAL (I) | 1 350 996.00 | | 1 350 996.00 | 1 350 996.00 |
BX Customers and related accounts | 5 117.00 | | 5 117.00 | 5 117.00 |
BZ Other receivables | 265 961.00 | | 265 961.00 | 265 961.00 |
CF Cash and cash equivalents | 18 712.00 | | 18 712.00 | 18 712.00 |
CH Prepaid expenses | 1 072.00 | | 1 072.00 | 1 072.00 |
CJ TOTAL (II) | 290 862.00 | | 290 862.00 | 290 862.00 |
CO Grand total (0 to V) | 1 641 858.00 | | 1 641 858.00 | 1 641 858.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | | | 15 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -20 455.00 | | | -20 455.00 |
DL TOTAL (I) | -5 455.00 | | | -5 455.00 |
DU Loans and Debts from Credit Institutions (3) | 1 319 193.00 | | | 1 319 193.00 |
DV Miscellaneous Loans and Financial Debts (4) | 295 145.00 | | | 295 145.00 |
DX Trade payables and related accounts | 28 988.00 | | | 28 988.00 |
EB Prepaid income (2) | 3 987.00 | | | 3 987.00 |
EC TOTAL (IV) | 1 647 313.00 | | | 1 647 313.00 |
EE Grand total (I to V) | 1 641 858.00 | | | 1 641 858.00 |
EG Accrued income and payables due within one year | 32 975.00 | | | 32 975.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 665.00 | | 665.00 | 665.00 |
FJ Net sales | 665.00 | | 665.00 | 665.00 |
FR Total operating income (I) | | | 665.00 | |
FW Other purchases and external expenses | | | 4 263.00 | |
GF Total Operating Expenses (II) | | | 4 263.00 | |
GG - OPERATING RESULT (I - II) | | | -3 598.00 | |
GR Interest and similar expenses | | | 2 395.00 | |
GU Total financial expenses (VI) | | | 2 395.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 395.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 993.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 14 462.00 | | | 14 462.00 |
HH Total exceptional expenses (VIII) | 14 462.00 | | | 14 462.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -14 462.00 | | | -14 462.00 |
HL TOTAL REVENUE (I + III + V + VII) | 665.00 | | | 665.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 21 120.00 | | | 21 120.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -20 455.00 | | | -20 455.00 |
| |
| 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 | | | 1 350 996.00 | |
I4 DECREASES Grand Total | | | 1 350 996.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 350 996.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 1 350 996.00 | |
| |
| 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 | 295 145.00 | | | 295 145.00 |
8B Suppliers and Related Accounts | 28 988.00 | 28 988.00 | | 28 988.00 |
8L Deferred income | 3 987.00 | 3 987.00 | | 3 987.00 |
UX Other trade receivables | 5 117.00 | 5 117.00 | | 5 117.00 |
VB VAT | 265 480.00 | 265 480.00 | | 265 480.00 |
VH Loans with a maturity of more than one year at origin | 1 319 193.00 | | 659 321.00 | 1 319 193.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 481.00 | 481.00 | | 481.00 |
VS Prepaid expenses | 1 072.00 | 1 072.00 | | 1 072.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 272 150.00 | 272 150.00 | | 272 150.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 647 313.00 | 32 975.00 | 659 321.00 | 1 647 313.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
SS Intermediary remuneration and fees (excluding retrocessions) | 4 263.00 | | | 4 263.00 |
YY Amount of VAT collected | 350.00 | | | 350.00 |
YZ Total deductible VAT on goods and services | 483.00 | | | 483.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 4 263.00 | | | 4 263.00 |
