| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 20 500.00 | | 20 500.00 | 20 500.00 |
AP Buildings | 184 500.00 | 71 146.00 | 113 354.00 | 184 500.00 |
BJ TOTAL (I) | 205 000.00 | 71 146.00 | 133 854.00 | 205 000.00 |
BZ Other receivables | 168.00 | | 168.00 | 168.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | 168.00 | | 168.00 | 168.00 |
CN Currency translation adjustments (V) | 26.00 | | 26.00 | 26.00 |
CO Grand total (0 to V) | 205 194.00 | 71 146.00 | 134 048.00 | 205 194.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DH Retained earnings | -143 621.00 | -132 626.00 | | -143 621.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -9 742.00 | -10 995.00 | | -9 742.00 |
DL TOTAL (I) | -151 363.00 | -141 621.00 | | -151 363.00 |
DU Loans and Debts from Credit Institutions (3) | 9 837.00 | 21 921.00 | | 9 837.00 |
DV Miscellaneous Loans and Financial Debts (4) | 273 674.00 | 262 241.00 | | 273 674.00 |
DX Trade payables and related accounts | 1 900.00 | 606.00 | | 1 900.00 |
DY Tax and social security liabilities | | 831.00 | | |
EC TOTAL (IV) | 285 411.00 | 285 599.00 | | 285 411.00 |
EE Grand total (I to V) | 134 048.00 | 143 978.00 | | 134 048.00 |
EG Accrued income and payables due within one year | 85 411.00 | 276 177.00 | | 85 411.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 554.00 | |
FX Taxes, duties, and similar payments | | | 1 479.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 613.00 | |
GF Total Operating Expenses (II) | | | 9 645.00 | |
GG - OPERATING RESULT (I - II) | | | -9 645.00 | |
GR Interest and similar expenses | | | 97.00 | |
GU Total financial expenses (VI) | | | 97.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -97.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -9 742.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 774.00 | | |
HH Total exceptional expenses (VIII) | | 774.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -774.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 742.00 | 10 995.00 | | 9 742.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -9 742.00 | -10 995.00 | | -9 742.00 |
| |
| 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 | 205 000.00 | | | 205 000.00 |
I4 DECREASES Grand Total | | | 205 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 205 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 205 000.00 | | | 205 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 66 534.00 | 4 613.00 | | 66 534.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 66 534.00 | 4 613.00 | | 66 534.00 |
