| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 714 900.00 | | 714 900.00 | 714 900.00 |
BJ TOTAL (I) | 714 900.00 | | 714 900.00 | 714 900.00 |
BX Customers and related accounts | 549.00 | | 549.00 | 549.00 |
BZ Other receivables | 2 847.00 | | 2 847.00 | 2 847.00 |
CF Cash and cash equivalents | 32 722.00 | | 32 722.00 | 32 722.00 |
CJ TOTAL (II) | 36 118.00 | | 36 118.00 | 36 118.00 |
CO Grand total (0 to V) | 751 018.00 | | 751 018.00 | 751 018.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 102.00 | | | 102.00 |
DB Share, merger, contribution premiums, etc. | 727 800.00 | | | 727 800.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 10 110.00 | | | 10 110.00 |
DL TOTAL (I) | 738 012.00 | | | 738 012.00 |
DX Trade payables and related accounts | 4 702.00 | | | 4 702.00 |
DY Tax and social security liabilities | 8 305.00 | | | 8 305.00 |
EC TOTAL (IV) | 13 006.00 | | | 13 006.00 |
EE Grand total (I to V) | 751 018.00 | | | 751 018.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 28 912.00 | | 28 912.00 | 28 912.00 |
FJ Net sales | 28 912.00 | | 28 912.00 | 28 912.00 |
FQ Other income | | | 4 117.00 | |
FR Total operating income (I) | | | 33 029.00 | |
FW Other purchases and external expenses | | | 18 987.00 | |
GF Total Operating Expenses (II) | | | 18 988.00 | |
GG - OPERATING RESULT (I - II) | | | 14 041.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 14 041.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 3 932.00 | | | 3 932.00 |
HL TOTAL REVENUE (I + III + V + VII) | 33 029.00 | | | 33 029.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 22 919.00 | | | 22 919.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 10 110.00 | | | 10 110.00 |
| |
| 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 | | | 714 900.00 | |
I4 DECREASES Grand Total | | | 714 900.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 714 900.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 714 900.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 4 702.00 | 4 702.00 | | 4 702.00 |
8E Income Taxes | 3 932.00 | 3 932.00 | | 3 932.00 |
UX Other trade receivables | 549.00 | 549.00 | | 549.00 |
VB VAT | 2 847.00 | 2 847.00 | | 2 847.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 396.00 | 3 396.00 | | 3 396.00 |
VW VAT | 4 373.00 | 4 373.00 | | 4 373.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 13 006.00 | 13 006.00 | | 13 006.00 |
