| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 110 000.00 | 46 635.00 | 63 365.00 | 110 000.00 |
AT Other tangible assets | 686.00 | 686.00 | | 686.00 |
BJ TOTAL (I) | 110 686.00 | 47 321.00 | 63 365.00 | 110 686.00 |
BX Customers and related accounts | 10 000.00 | 5 000.00 | 5 000.00 | 10 000.00 |
BZ Other receivables | 471.00 | | 471.00 | 471.00 |
CF Cash and cash equivalents | 23 620.00 | | 23 620.00 | 23 620.00 |
CJ TOTAL (II) | 34 091.00 | 5 000.00 | 29 091.00 | 34 091.00 |
CO Grand total (0 to V) | 144 777.00 | 52 321.00 | 92 456.00 | 144 777.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 36 588.00 | | | 36 588.00 |
DD Legal reserve (1) | 2 714.00 | | | 2 714.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -401.00 | | | -401.00 |
DL TOTAL (I) | 38 900.00 | | | 38 900.00 |
DV Miscellaneous Loans and Financial Debts (4) | 51 528.00 | | | 51 528.00 |
DX Trade payables and related accounts | 300.00 | | | 300.00 |
DY Tax and social security liabilities | 1 667.00 | | | 1 667.00 |
EA Other liabilities | 60.00 | | | 60.00 |
EC TOTAL (IV) | 53 555.00 | | | 53 555.00 |
EE Grand total (I to V) | 92 456.00 | | | 92 456.00 |
EG Accrued income and payables due within one year | 53 555.00 | | | 53 555.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 12 173.00 | | 12 173.00 | 12 173.00 |
FJ Net sales | 12 173.00 | | 12 173.00 | 12 173.00 |
FR Total operating income (I) | | | 12 173.00 | |
FW Other purchases and external expenses | | | 1 271.00 | |
FX Taxes, duties, and similar payments | | | 458.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 500.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 5 000.00 | |
GF Total Operating Expenses (II) | | | 12 230.00 | |
GG - OPERATING RESULT (I - II) | | | -57.00 | |
GR Interest and similar expenses | | | 344.00 | |
GU Total financial expenses (VI) | | | 344.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -344.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -401.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 12 173.00 | | | 12 173.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 574.00 | | | 12 574.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -401.00 | | | -401.00 |
| |
| 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 | 110 686.00 | | | 110 686.00 |
I4 DECREASES Grand Total | | | 110 686.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 110 686.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 110 686.00 | | | 110 686.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 41 821.00 | 5 500.00 | | 41 821.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 41 821.00 | 5 500.00 | | 41 821.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | | 5 000.00 | | |
7B Total provisions for depreciation | | 5 000.00 | | |
7C Grand total | | 5 000.00 | | |
UE of which provisions and reversals: - Operating | | 5 000.00 | | |
| |
| 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 | 300.00 | 300.00 | | 300.00 |
8K Other liabilities (including liabilities related to repo transactions) | 60.00 | 60.00 | | 60.00 |
VA Doubtful or disputed receivables | 10 000.00 | 10 000.00 | | 10 000.00 |
VB VAT | 50.00 | 50.00 | | 50.00 |
VI Group and Associates | 51 528.00 | 51 528.00 | | 51 528.00 |
VM Income taxes | 421.00 | 421.00 | | 421.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 471.00 | 10 471.00 | | 10 471.00 |
VW VAT | 1 667.00 | 1 667.00 | | 1 667.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 53 555.00 | 53 555.00 | | 53 555.00 |
