| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 471 201.00 | | 471 201.00 | 471 201.00 |
AP Buildings | 108 739.00 | 1 782.00 | 106 957.00 | 108 739.00 |
BJ TOTAL (I) | 579 940.00 | 1 782.00 | 578 159.00 | 579 940.00 |
BX Customers and related accounts | 223.00 | | 223.00 | 223.00 |
BZ Other receivables | 2 457.00 | | 2 457.00 | 2 457.00 |
CF Cash and cash equivalents | 27 337.00 | | 27 337.00 | 27 337.00 |
CJ TOTAL (II) | 30 017.00 | | 30 017.00 | 30 017.00 |
CO Grand total (0 to V) | 609 957.00 | 1 782.00 | 608 176.00 | 609 957.00 |
| |
| 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. | 591 840.00 | | | 591 840.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 946.00 | | | 4 946.00 |
DK Regulated provisions | 2 672.00 | | | 2 672.00 |
DL TOTAL (I) | 599 560.00 | | | 599 560.00 |
DX Trade payables and related accounts | 3 060.00 | | | 3 060.00 |
DY Tax and social security liabilities | 5 555.00 | | | 5 555.00 |
EC TOTAL (IV) | 8 616.00 | | | 8 616.00 |
EE Grand total (I to V) | 608 176.00 | | | 608 176.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 25 035.00 | | 25 035.00 | 25 035.00 |
FJ Net sales | 25 035.00 | | 25 035.00 | 25 035.00 |
FQ Other income | | | 2 297.00 | |
FR Total operating income (I) | | | 27 333.00 | |
FW Other purchases and external expenses | | | 16 009.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 782.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 17 791.00 | |
GG - OPERATING RESULT (I - II) | | | 9 541.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 9 541.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 2 672.00 | | | 2 672.00 |
HH Total exceptional expenses (VIII) | 2 672.00 | | | 2 672.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 672.00 | | | -2 672.00 |
HK Income tax | 1 923.00 | | | 1 923.00 |
HL TOTAL REVENUE (I + III + V + VII) | 27 333.00 | | | 27 333.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 22 387.00 | | | 22 387.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 946.00 | | | 4 946.00 |
| |
| 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 | | | 579 940.00 | |
I4 DECREASES Grand Total | | | 579 940.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 579 940.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 579 940.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 1 782.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 1 782.00 | | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 2 672.00 | | |
7C Grand total | | 2 672.00 | | |
UJ - Exceptional | | 2 672.00 | | |
| |
| 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 | 3 060.00 | 3 060.00 | | 3 060.00 |
8E Income Taxes | 1 923.00 | 1 923.00 | | 1 923.00 |
UX Other trade receivables | 223.00 | 223.00 | | 223.00 |
VB VAT | 2 457.00 | 2 457.00 | | 2 457.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 681.00 | 2 681.00 | | 2 681.00 |
VW VAT | 3 632.00 | 3 632.00 | | 3 632.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 8 616.00 | 8 616.00 | | 8 616.00 |
