| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 53 231.00 | | 53 231.00 | 53 231.00 |
AP Buildings | 212 925.00 | 31 939.00 | 180 986.00 | 212 925.00 |
BH Other financial assets | 495.00 | | 495.00 | 495.00 |
BJ TOTAL (I) | 266 651.00 | 31 939.00 | 234 712.00 | 266 651.00 |
BX Customers and related accounts | 6.00 | | 6.00 | 6.00 |
CF Cash and cash equivalents | 17 741.00 | | 17 741.00 | 17 741.00 |
CH Prepaid expenses | 412.00 | | 412.00 | 412.00 |
CJ TOTAL (II) | 18 159.00 | | 18 159.00 | 18 159.00 |
CO Grand total (0 to V) | 284 810.00 | 31 939.00 | 252 871.00 | 284 810.00 |
CP Shares due in less than one year | 495.00 | | | 495.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 12 000.00 | 12 000.00 | | 12 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -11 458.00 | -11 004.00 | | -11 458.00 |
DL TOTAL (I) | 542.00 | 996.00 | | 542.00 |
DV Miscellaneous Loans and Financial Debts (4) | 252 329.00 | 260 046.00 | | 252 329.00 |
EC TOTAL (IV) | 252 329.00 | 260 046.00 | | 252 329.00 |
EE Grand total (I to V) | 252 871.00 | 261 042.00 | | 252 871.00 |
EG Accrued income and payables due within one year | 252 329.00 | 260 046.00 | | 252 329.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 7 731.00 | | 7 731.00 | 7 731.00 |
FJ Net sales | 7 731.00 | | 7 731.00 | 7 731.00 |
FR Total operating income (I) | | | 7 731.00 | |
FW Other purchases and external expenses | | | 4 409.00 | |
FX Taxes, duties, and similar payments | | | 846.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 10 646.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 15 901.00 | |
GG - OPERATING RESULT (I - II) | | | -8 171.00 | |
GR Interest and similar expenses | | | 3 287.00 | |
GU Total financial expenses (VI) | | | 3 287.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 287.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -11 458.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 7 731.00 | 7 632.00 | | 7 731.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 19 189.00 | 18 636.00 | | 19 189.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -11 458.00 | -11 004.00 | | -11 458.00 |
| |
| 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 | 266 555.00 | | 96.00 | 266 555.00 |
I3 DECREASES Total Financial Fixed Assets | | | 495.00 | |
I4 DECREASES Grand Total | | | 266 651.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 266 156.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 266 156.00 | | | 266 156.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 399.00 | | 96.00 | 399.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 21 292.00 | 10 646.00 | | 21 292.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 21 292.00 | 10 646.00 | | 21 292.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UT Other financial assets | 495.00 | 495.00 | | 495.00 |
UX Other trade receivables | 6.00 | 6.00 | | 6.00 |
VI Group and Associates | 252 329.00 | 252 329.00 | | 252 329.00 |
VS Prepaid expenses | 412.00 | 412.00 | | 412.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 913.00 | 913.00 | | 913.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 252 329.00 | 252 329.00 | | 252 329.00 |
