| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 48 644.00 | | 48 644.00 | 48 644.00 |
AP Buildings | 559 635.00 | 11 647.00 | 547 988.00 | 559 635.00 |
AR Technical installations, industrial equipment and tools | 1 987.00 | 232.00 | 1 756.00 | 1 987.00 |
AT Other tangible assets | 23 091.00 | 1 595.00 | 21 496.00 | 23 091.00 |
BJ TOTAL (I) | 633 357.00 | 13 474.00 | 619 884.00 | 633 357.00 |
BZ Other receivables | 41 905.00 | | 41 905.00 | 41 905.00 |
CF Cash and cash equivalents | 15 713.00 | | 15 713.00 | 15 713.00 |
CJ TOTAL (II) | 57 618.00 | | 57 618.00 | 57 618.00 |
CO Grand total (0 to V) | 690 975.00 | 13 474.00 | 677 502.00 | 690 975.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 650 000.00 | | | 650 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -52 456.00 | | | -52 456.00 |
DL TOTAL (I) | 597 544.00 | | | 597 544.00 |
DV Miscellaneous Loans and Financial Debts (4) | 76 101.00 | | | 76 101.00 |
DX Trade payables and related accounts | 3 204.00 | | | 3 204.00 |
EA Other liabilities | 652.00 | | | 652.00 |
EC TOTAL (IV) | 79 957.00 | | | 79 957.00 |
EE Grand total (I to V) | 677 502.00 | | | 677 502.00 |
EG Accrued income and payables due within one year | 79 957.00 | | | 79 957.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 6 081.00 | | 6 081.00 | 6 081.00 |
FJ Net sales | 6 081.00 | | 6 081.00 | 6 081.00 |
FR Total operating income (I) | | | 6 081.00 | |
FW Other purchases and external expenses | | | 43 407.00 | |
FX Taxes, duties, and similar payments | | | 1 581.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 13 474.00 | |
GE Other Expenses | | | 76.00 | |
GF Total Operating Expenses (II) | | | 58 537.00 | |
GG - OPERATING RESULT (I - II) | | | -52 456.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -52 456.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 6 081.00 | | | 6 081.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 58 537.00 | | | 58 537.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -52 456.00 | | | -52 456.00 |
| |
| 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 | | | 633 357.00 | |
I4 DECREASES Grand Total | | | 633 357.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 633 357.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 633 357.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 13 474.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 13 474.00 | | |
| |
| 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 | 3 204.00 | 3 204.00 | | 3 204.00 |
8K Other liabilities (including liabilities related to repo transactions) | 652.00 | 652.00 | | 652.00 |
VB VAT | 38 749.00 | 38 749.00 | | 38 749.00 |
VI Group and Associates | 76 101.00 | 76 101.00 | | 76 101.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 156.00 | 3 156.00 | | 3 156.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 41 905.00 | 41 905.00 | | 41 905.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 79 957.00 | 79 957.00 | | 79 957.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 1 581.00 | | | 1 581.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 5 904.00 | | | 5 904.00 |
ST Other accounts | 37 503.00 | | | 37 503.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 581.00 | | | 1 581.00 |
YY Amount of VAT collected | 608.00 | | | 608.00 |
YZ Total deductible VAT on goods and services | 20 976.00 | | | 20 976.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 43 407.00 | | | 43 407.00 |
