| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 48 042.00 | 44 383.00 | 3 659.00 | 48 042.00 |
AP Buildings | 156 006.00 | 51 596.00 | 104 410.00 | 156 006.00 |
AR Technical installations, industrial equipment and tools | 832.00 | 783.00 | 49.00 | 832.00 |
BJ TOTAL (I) | 204 881.00 | 96 763.00 | 108 118.00 | 204 881.00 |
BZ Other receivables | 3 838.00 | | 3 838.00 | 3 838.00 |
CF Cash and cash equivalents | 33 600.00 | | 33 600.00 | 33 600.00 |
CH Prepaid expenses | 1 369.00 | | 1 369.00 | 1 369.00 |
CJ TOTAL (II) | 38 807.00 | | 38 807.00 | 38 807.00 |
CO Grand total (0 to V) | 243 688.00 | 96 763.00 | 146 925.00 | 243 688.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 51 672.00 | 304 898.00 | | 51 672.00 |
DD Legal reserve (1) | | 30 490.00 | | |
DE Statutory or contractual reserves | | 9 532.00 | | |
DG Other reserves | 1.00 | 5 328.00 | | 1.00 |
DH Retained earnings | | -315 836.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | -11 623.00 | 121 260.00 | | -11 623.00 |
DK Regulated provisions | 104 105.00 | 104 105.00 | | 104 105.00 |
DL TOTAL (I) | 144 155.00 | 259 778.00 | | 144 155.00 |
DV Miscellaneous Loans and Financial Debts (4) | 65.00 | 65.00 | | 65.00 |
DX Trade payables and related accounts | 2 556.00 | 3 327.00 | | 2 556.00 |
DY Tax and social security liabilities | 149.00 | 186.00 | | 149.00 |
EA Other liabilities | 2.00 | 2.00 | | 2.00 |
EC TOTAL (IV) | 2 770.00 | 3 578.00 | | 2 770.00 |
EE Grand total (I to V) | 146 925.00 | 263 356.00 | | 146 925.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 3 500.00 | | 3 500.00 | 3 500.00 |
FJ Net sales | 3 500.00 | | 3 500.00 | 3 500.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 800.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 5 302.00 | |
FW Other purchases and external expenses | | | 12 761.00 | |
FX Taxes, duties, and similar payments | | | 1 608.00 | |
FY Salaries and Wages | | | 1 800.00 | |
FZ Social Security Contributions | | | 537.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 219.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 16 925.00 | |
GG - OPERATING RESULT (I - II) | | | -11 623.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -11 623.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 250 000.00 | | |
HB Exceptional income from capital transactions | | 525 910.00 | | |
HD Total exceptional income (VII) | | 775 910.00 | | |
HF Exceptional expenses on capital transactions | | 464 333.00 | | |
HH Total exceptional expenses (VIII) | | 464 333.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 311 577.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 5 302.00 | 781 192.00 | | 5 302.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 16 925.00 | 659 932.00 | | 16 925.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -11 623.00 | 121 260.00 | | -11 623.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 96 543.00 | 219.00 | | 96 543.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 96 543.00 | 219.00 | | 96 543.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6E on fixed assets – tangible | 96 543.00 | 219.00 | | 96 543.00 |
7B Total provisions for depreciation | 96 543.00 | 219.00 | | 96 543.00 |
7C Grand total | 96 543.00 | 219.00 | | 96 543.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 65.00 | 65.00 | | 65.00 |
8B Suppliers and Related Accounts | 2 556.00 | 2 556.00 | | 2 556.00 |
8D Social Security and Other Social Organizations | 147.00 | 147.00 | | 147.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2.00 | 2.00 | | 2.00 |
VS Prepaid expenses | 5 207.00 | 5 207.00 | | 5 207.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 207.00 | 5 207.00 | | 5 207.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 770.00 | 2 770.00 | | 2 770.00 |
