| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 239 000.00 | 37 123.00 | 201 877.00 | 239 000.00 |
AT Other tangible assets | 6 000.00 | 3 355.00 | 2 645.00 | 6 000.00 |
BJ TOTAL (I) | 245 000.00 | 40 478.00 | 204 522.00 | 245 000.00 |
BZ Other receivables | 47 037.00 | | 47 037.00 | 47 037.00 |
CF Cash and cash equivalents | 3 029.00 | | 3 029.00 | 3 029.00 |
CJ TOTAL (II) | 50 066.00 | | 50 066.00 | 50 066.00 |
CO Grand total (0 to V) | 295 066.00 | 40 478.00 | 254 588.00 | 295 066.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 24 000.00 | 24 000.00 | | 24 000.00 |
DH Retained earnings | -14 401.00 | -8 762.00 | | -14 401.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -8 396.00 | -5 639.00 | | -8 396.00 |
DL TOTAL (I) | 1 203.00 | 9 599.00 | | 1 203.00 |
DU Loans and Debts from Credit Institutions (3) | 250 712.00 | 250 712.00 | | 250 712.00 |
DV Miscellaneous Loans and Financial Debts (4) | 33.00 | 177.00 | | 33.00 |
DX Trade payables and related accounts | 2 640.00 | 2 640.00 | | 2 640.00 |
EC TOTAL (IV) | 253 385.00 | 253 529.00 | | 253 385.00 |
EE Grand total (I to V) | 254 588.00 | 263 128.00 | | 254 588.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 9 997.00 | | 9 997.00 | 9 997.00 |
FJ Net sales | 9 997.00 | | 9 997.00 | 9 997.00 |
FR Total operating income (I) | | | 9 997.00 | |
FW Other purchases and external expenses | | | 2 995.00 | |
FX Taxes, duties, and similar payments | | | 918.00 | |
FZ Social Security Contributions | | | 2 052.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 239.00 | |
GF Total Operating Expenses (II) | | | 13 204.00 | |
GG - OPERATING RESULT (I - II) | | | -3 207.00 | |
GR Interest and similar expenses | | | 10 989.00 | |
GU Total financial expenses (VI) | | | 10 989.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -10 989.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -14 196.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 5 800.00 | 6 500.00 | | 5 800.00 |
HD Total exceptional income (VII) | 5 800.00 | 6 500.00 | | 5 800.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 5 800.00 | 6 500.00 | | 5 800.00 |
HL TOTAL REVENUE (I + III + V + VII) | 15 797.00 | 16 342.00 | | 15 797.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 24 193.00 | 21 981.00 | | 24 193.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -8 396.00 | -5 639.00 | | -8 396.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 33 239.00 | 7 239.00 | | 33 239.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 33 239.00 | 7 239.00 | | 33 239.00 |
| |
| 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 | 33.00 | 33.00 | | 33.00 |
8B Suppliers and Related Accounts | 2 640.00 | 2 640.00 | | 2 640.00 |
VG Loans with a maturity of up to one year at origin | 250 712.00 | | | 250 712.00 |
VS Prepaid expenses | 47 037.00 | 47 037.00 | | 47 037.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 47 037.00 | 47 037.00 | | 47 037.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 253 385.00 | 2 673.00 | | 253 385.00 |
