| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 54 696.00 | | 54 696.00 | 54 696.00 |
AP Buildings | 218 784.00 | 37 387.00 | 181 397.00 | 218 784.00 |
AT Other tangible assets | 1 300.00 | 1 300.00 | | 1 300.00 |
BJ TOTAL (I) | 274 780.00 | 38 687.00 | 236 093.00 | 274 780.00 |
CF Cash and cash equivalents | 23 479.00 | | 23 479.00 | 23 479.00 |
CH Prepaid expenses | 135.00 | | 135.00 | 135.00 |
CJ TOTAL (II) | 23 615.00 | | 23 615.00 | 23 615.00 |
CO Grand total (0 to V) | 298 394.00 | 38 687.00 | 259 707.00 | 298 394.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 277 480.00 | 277 480.00 | | 277 480.00 |
DH Retained earnings | -28 409.00 | -28 160.00 | | -28 409.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 041.00 | -249.00 | | -4 041.00 |
DL TOTAL (I) | 245 031.00 | 249 071.00 | | 245 031.00 |
DV Miscellaneous Loans and Financial Debts (4) | 13 669.00 | 17 776.00 | | 13 669.00 |
DX Trade payables and related accounts | 480.00 | 1 920.00 | | 480.00 |
DY Tax and social security liabilities | 528.00 | 518.00 | | 528.00 |
EC TOTAL (IV) | 14 677.00 | 20 214.00 | | 14 677.00 |
EE Grand total (I to V) | 259 707.00 | 269 285.00 | | 259 707.00 |
EG Accrued income and payables due within one year | 14 677.00 | 20 214.00 | | 14 677.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 15 281.00 | 212.00 | 15 493.00 | 15 281.00 |
FJ Net sales | 15 281.00 | 212.00 | 15 493.00 | 15 281.00 |
FR Total operating income (I) | | | 15 493.00 | |
FW Other purchases and external expenses | | | 11 498.00 | |
FX Taxes, duties, and similar payments | | | 554.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 481.00 | |
GF Total Operating Expenses (II) | | | 19 533.00 | |
GG - OPERATING RESULT (I - II) | | | -4 041.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 041.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 15 493.00 | 15 512.00 | | 15 493.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 19 533.00 | 15 761.00 | | 19 533.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 041.00 | -249.00 | | -4 041.00 |
| |
| 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 | 274 780.00 | | | 274 780.00 |
I4 DECREASES Grand Total | | | 274 780.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 274 780.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 274 780.00 | | | 274 780.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 31 206.00 | 7 481.00 | | 31 206.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 31 206.00 | 7 481.00 | | 31 206.00 |
