| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AA Uncalled Subscribed Capital | 3 500.00 | | 3 500.00 | 3 500.00 |
AN Land | 62 583.00 | | 62 583.00 | 62 583.00 |
AP Buildings | 300 113.00 | 200 439.00 | 99 675.00 | 300 113.00 |
BJ TOTAL (I) | 362 697.00 | 200 439.00 | 162 258.00 | 362 697.00 |
BX Customers and related accounts | 14 009.00 | | 14 009.00 | 14 009.00 |
BZ Other receivables | 15 534.00 | | 15 534.00 | 15 534.00 |
CF Cash and cash equivalents | 59 473.00 | | 59 473.00 | 59 473.00 |
CH Prepaid expenses | 1 038.00 | | 1 038.00 | 1 038.00 |
CJ TOTAL (II) | 90 054.00 | | 90 054.00 | 90 054.00 |
CO Grand total (0 to V) | 456 251.00 | 200 439.00 | 255 812.00 | 456 251.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 13 500.00 | 13 500.00 | | 13 500.00 |
DH Retained earnings | 38 583.00 | 29 861.00 | | 38 583.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 21 093.00 | 458 722.00 | | 21 093.00 |
DL TOTAL (I) | 73 176.00 | 502 083.00 | | 73 176.00 |
DV Miscellaneous Loans and Financial Debts (4) | 164 532.00 | 7 000.00 | | 164 532.00 |
DX Trade payables and related accounts | 1 404.00 | 1 464.00 | | 1 404.00 |
DY Tax and social security liabilities | 4 880.00 | 3 030.00 | | 4 880.00 |
EA Other liabilities | | 47.00 | | |
EB Prepaid income (2) | 11 821.00 | 11 819.00 | | 11 821.00 |
EC TOTAL (IV) | 182 636.00 | 23 360.00 | | 182 636.00 |
EE Grand total (I to V) | 255 812.00 | 525 443.00 | | 255 812.00 |
EG Accrued income and payables due within one year | 182 636.00 | 23 360.00 | | 182 636.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 47 129.00 | | 47 129.00 | 47 129.00 |
FJ Net sales | 47 129.00 | | 47 129.00 | 47 129.00 |
FR Total operating income (I) | | | 47 129.00 | |
FW Other purchases and external expenses | | | 6 049.00 | |
FX Taxes, duties, and similar payments | | | 5 724.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 14 262.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 26 036.00 | |
GG - OPERATING RESULT (I - II) | | | 21 093.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 21 093.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 1 000 000.00 | | |
HD Total exceptional income (VII) | | 1 000 000.00 | | |
HF Exceptional expenses on capital transactions | | 510 808.00 | | |
HH Total exceptional expenses (VIII) | | 510 808.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 489 192.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 47 129.00 | 1 059 323.00 | | 47 129.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 26 036.00 | 600 601.00 | | 26 036.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 21 093.00 | 458 722.00 | | 21 093.00 |
| |
| 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 | 362 697.00 | | | 362 697.00 |
I4 DECREASES Grand Total | | | 362 697.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 362 697.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 362 697.00 | | | 362 697.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 186 176.00 | 14 262.00 | | 186 176.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 186 176.00 | 14 262.00 | | 186 176.00 |
| |
| 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 | 7 000.00 | 7 000.00 | | 7 000.00 |
8B Suppliers and Related Accounts | 1 404.00 | 1 404.00 | | 1 404.00 |
8L Deferred income | 11 821.00 | 11 821.00 | | 11 821.00 |
UX Other trade receivables | 14 009.00 | 14 009.00 | | 14 009.00 |
VB VAT | 244.00 | 244.00 | | 244.00 |
VI Group and Associates | 157 532.00 | 157 532.00 | | 157 532.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 15 290.00 | 15 290.00 | | 15 290.00 |
VS Prepaid expenses | 1 038.00 | 1 038.00 | | 1 038.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 30 581.00 | 30 581.00 | | 30 581.00 |
VW VAT | 4 880.00 | 4 880.00 | | 4 880.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 182 636.00 | 182 636.00 | | 182 636.00 |
