| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 2 500.00 | 2 500.00 | | 2 500.00 |
AP Buildings | 161 958.00 | 162 064.00 | -105.00 | 161 958.00 |
AT Other tangible assets | 257 287.00 | 250 346.00 | 6 941.00 | 257 287.00 |
BJ TOTAL (I) | 421 745.00 | 414 910.00 | 6 836.00 | 421 745.00 |
BR Intermediate and finished products | 701.00 | | 701.00 | 701.00 |
BT Goods | 3 051.00 | | 3 051.00 | 3 051.00 |
BX Customers and related accounts | 6 684.00 | | 6 684.00 | 6 684.00 |
BZ Other receivables | 4 097.00 | | 4 097.00 | 4 097.00 |
CF Cash and cash equivalents | 4 219.00 | | 4 219.00 | 4 219.00 |
CH Prepaid expenses | 985.00 | | 985.00 | 985.00 |
CJ TOTAL (II) | 19 736.00 | | 19 736.00 | 19 736.00 |
CO Grand total (0 to V) | 441 482.00 | 414 910.00 | 26 572.00 | 441 482.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DD Legal reserve (1) | 205.00 | 205.00 | | 205.00 |
DH Retained earnings | -19 990.00 | -20 106.00 | | -19 990.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -169.00 | 116.00 | | -169.00 |
DL TOTAL (I) | 20 045.00 | 20 215.00 | | 20 045.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 773.00 | 2 182.00 | | 2 773.00 |
DX Trade payables and related accounts | 2 160.00 | 2 895.00 | | 2 160.00 |
DY Tax and social security liabilities | 1 594.00 | 480.00 | | 1 594.00 |
EA Other liabilities | | 1 794.00 | | |
EC TOTAL (IV) | 6 527.00 | 7 351.00 | | 6 527.00 |
EE Grand total (I to V) | 26 572.00 | 27 566.00 | | 26 572.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | | |
FG Production sold - services | 16 635.00 | | 16 635.00 | 16 635.00 |
FJ Net sales | 16 635.00 | | 16 635.00 | 16 635.00 |
FR Total operating income (I) | | | 16 635.00 | |
FS Purchases of goods (including customs duties) | | | 312.00 | |
FT Inventory change (goods) | | | 151.00 | |
FU Purchases of raw materials and other supplies | | | | |
FV Inventory change (raw materials and supplies) | | | 95.00 | |
FW Other purchases and external expenses | | | 25 915.00 | |
FX Taxes, duties, and similar payments | | | 2 305.00 | |
FZ Social Security Contributions | | | 6 750.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 272.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 36 799.00 | |
GG - OPERATING RESULT (I - II) | | | -20 164.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -20 164.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 20 000.00 | 20 500.00 | | 20 000.00 |
HD Total exceptional income (VII) | 20 000.00 | 20 500.00 | | 20 000.00 |
HE Exceptional expenses on management operations | | 5.00 | | |
HF Exceptional expenses on capital transactions | 5.00 | | | 5.00 |
HH Total exceptional expenses (VIII) | 5.00 | 5.00 | | 5.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 19 995.00 | 20 495.00 | | 19 995.00 |
HL TOTAL REVENUE (I + III + V + VII) | 36 635.00 | 40 799.00 | | 36 635.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 36 804.00 | 40 683.00 | | 36 804.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -169.00 | 116.00 | | -169.00 |
| |
| 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 | 421 745.00 | | | 421 745.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 2 500.00 | | | 2 500.00 |
I4 DECREASES Grand Total | 421 745.00 | | | 421 745.00 |
IN DECREASES Start-up, development, or research expenses | 2 500.00 | | | 2 500.00 |
IY DECREASES Total Tangible Fixed Assets | 419 245.00 | | | 419 245.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 419 245.00 | | | 419 245.00 |
NC DECREASES Transfers to advances and down payments | 8.00 | | | 8.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 413 638.00 | 1 271.00 | | 413 638.00 |
PE DEPRECIATION Total including other intangible assets | 2 500.00 | | | 2 500.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 411 138.00 | 1 271.00 | | 411 138.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
EO Provisions for major maintenance and major overhauls or major repairs | | | | |
| |
| 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 | 2 160.00 | 2 160.00 | | 2 160.00 |
8D Social Security and Other Social Organizations | 247.00 | 247.00 | | 247.00 |
UX Other trade receivables | 6 684.00 | 6 684.00 | | 6 684.00 |
VB VAT | 4 097.00 | 4 097.00 | | 4 097.00 |
VI Group and Associates | 2 773.00 | 2 773.00 | | 2 773.00 |
VQ Other Taxes, Duties, and Similar Debts | 51.00 | 51.00 | | 51.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | | 1.00 | | |
VS Prepaid expenses | 985.00 | 985.00 | | 985.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 11 765.00 | 11 765.00 | | 11 765.00 |
VW VAT | 1 296.00 | 1 296.00 | | 1 296.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 527.00 | 6 527.00 | | 6 527.00 |
