| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 711.00 | 1 369.00 | 342.00 | 1 711.00 |
AN Land | 27 500.00 | | 27 500.00 | 27 500.00 |
AP Buildings | 526 543.00 | 24 696.00 | 501 848.00 | 526 543.00 |
AT Other tangible assets | 15 036.00 | 2 556.00 | 12 480.00 | 15 036.00 |
AV Fixed assets in progress | 11 794.00 | | 11 794.00 | 11 794.00 |
AX Advances and down payments | 3 750.00 | | 3 750.00 | 3 750.00 |
BJ TOTAL (I) | 586 334.00 | 28 620.00 | 557 714.00 | 586 334.00 |
CF Cash and cash equivalents | 7 662.00 | | 7 662.00 | 7 662.00 |
CH Prepaid expenses | 720.00 | | 720.00 | 720.00 |
CJ TOTAL (II) | 8 382.00 | | 8 382.00 | 8 382.00 |
CO Grand total (0 to V) | 594 716.00 | 28 620.00 | 566 096.00 | 594 716.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DH Retained earnings | -21 236.00 | -17 378.00 | | -21 236.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -14 647.00 | -3 858.00 | | -14 647.00 |
DL TOTAL (I) | -27 883.00 | -13 236.00 | | -27 883.00 |
DU Loans and Debts from Credit Institutions (3) | 147 748.00 | 193 785.00 | | 147 748.00 |
DV Miscellaneous Loans and Financial Debts (4) | 437 130.00 | 192 042.00 | | 437 130.00 |
DX Trade payables and related accounts | 3 187.00 | 1 740.00 | | 3 187.00 |
DY Tax and social security liabilities | 1 285.00 | 580.00 | | 1 285.00 |
DZ Fixed asset liabilities and related accounts | 4 629.00 | | | 4 629.00 |
EC TOTAL (IV) | 593 979.00 | 388 147.00 | | 593 979.00 |
EE Grand total (I to V) | 566 096.00 | 374 911.00 | | 566 096.00 |
EG Accrued income and payables due within one year | 493 054.00 | 240 515.00 | | 493 054.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 25 006.00 | | 25 006.00 | 25 006.00 |
FJ Net sales | 25 006.00 | | 25 006.00 | 25 006.00 |
FO Operating subsidies | | | | |
FR Total operating income (I) | | | 25 006.00 | |
FW Other purchases and external expenses | | | 7 147.00 | |
FX Taxes, duties, and similar payments | | | 4 197.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 22 291.00 | |
GF Total Operating Expenses (II) | | | 33 634.00 | |
GG - OPERATING RESULT (I - II) | | | -8 629.00 | |
GR Interest and similar expenses | | | 6 018.00 | |
GU Total financial expenses (VI) | | | 6 018.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -6 018.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -14 647.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | | 721.00 | | |
HH Total exceptional expenses (VIII) | | 721.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -721.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 25 006.00 | 10 000.00 | | 25 006.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 39 652.00 | 13 858.00 | | 39 652.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -14 647.00 | -3 858.00 | | -14 647.00 |
| |
| 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 | 351 668.00 | | 234 665.00 | 351 668.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 711.00 | | | 1 711.00 |
I4 DECREASES Grand Total | | | 586 334.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 711.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 584 623.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 349 957.00 | | 234 665.00 | 349 957.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 329.00 | 22 291.00 | | 6 329.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1 027.00 | 342.00 | | 1 027.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 302.00 | 21 949.00 | | 5 302.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6E on fixed assets – tangible | 1.00 | | | 1.00 |
| |
| 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 | 3 187.00 | 3 187.00 | | 3 187.00 |
8J Fixed Asset Liabilities and Related Accounts | 4 629.00 | 4 629.00 | | 4 629.00 |
VH Loans with a maturity of more than one year at origin | 147 748.00 | 46 823.00 | 100 925.00 | 147 748.00 |
VI Group and Associates | 437 130.00 | 437 130.00 | | 437 130.00 |
VK Loans repaid during the year | 45 989.00 | | | 45 989.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 285.00 | 1 285.00 | | 1 285.00 |
VS Prepaid expenses | 720.00 | 720.00 | | 720.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 720.00 | 720.00 | | 720.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 593 979.00 | 493 054.00 | 100 925.00 | 593 979.00 |
| |
| 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 | 4 197.00 | 2 162.00 | | 4 197.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 643.00 | 2 055.00 | | 2 643.00 |
ST Other accounts | 3 928.00 | 1 729.00 | | 3 928.00 |
YT Subcontracting | 576.00 | | | 576.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 4 197.00 | 2 162.00 | | 4 197.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 7 147.00 | 3 785.00 | | 7 147.00 |
