| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 14 875.00 | | 14 875.00 | 14 875.00 |
AP Buildings | 104 126.00 | 41 153.00 | 62 973.00 | 104 126.00 |
AT Other tangible assets | 3 140.00 | 3 140.00 | | 3 140.00 |
BJ TOTAL (I) | 122 141.00 | 44 293.00 | 77 849.00 | 122 141.00 |
BZ Other receivables | 509.00 | | 509.00 | 509.00 |
CD Marketable securities | 11 522.00 | | 11 522.00 | 11 522.00 |
CF Cash and cash equivalents | 70.00 | | 70.00 | 70.00 |
CJ TOTAL (II) | 12 101.00 | | 12 101.00 | 12 101.00 |
CO Grand total (0 to V) | 134 242.00 | 44 293.00 | 89 949.00 | 134 242.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 49 800.00 | 49 800.00 | | 49 800.00 |
DH Retained earnings | -885.00 | -1 776.00 | | -885.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 658.00 | 891.00 | | 658.00 |
DL TOTAL (I) | 49 573.00 | 48 915.00 | | 49 573.00 |
DV Miscellaneous Loans and Financial Debts (4) | 40 055.00 | 45 605.00 | | 40 055.00 |
DY Tax and social security liabilities | 322.00 | 180.00 | | 322.00 |
EC TOTAL (IV) | 40 377.00 | 45 785.00 | | 40 377.00 |
EE Grand total (I to V) | 89 949.00 | 94 700.00 | | 89 949.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 5 587.00 | |
FJ Net sales | | | 5 587.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 5 588.00 | |
FW Other purchases and external expenses | | | 498.00 | |
FX Taxes, duties, and similar payments | | | 495.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 081.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 5 075.00 | |
GG - OPERATING RESULT (I - II) | | | 512.00 | |
GL Other interest and similar income | | | 146.00 | |
GP Total financial income (V) | | | 146.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 146.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 658.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 5 733.00 | 5 940.00 | | 5 733.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 075.00 | 5 049.00 | | 5 075.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 658.00 | 891.00 | | 658.00 |
| |
| 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 | 122 141.00 | | | 122 141.00 |
I4 DECREASES Grand Total | 122 141.00 | | | 122 141.00 |
IY DECREASES Total Tangible Fixed Assets | 122 141.00 | | | 122 141.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 122 141.00 | | | 122 141.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 40 211.00 | 4 081.00 | | 40 211.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 40 211.00 | 4 081.00 | | 40 211.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UX Other trade receivables | 504.00 | 504.00 | | 504.00 |
VB VAT | 5.00 | 5.00 | | 5.00 |
VI Group and Associates | 40 055.00 | 40 055.00 | | 40 055.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 509.00 | 509.00 | | 509.00 |
VW VAT | 322.00 | 322.00 | | 322.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 40 377.00 | 40 377.00 | | 40 377.00 |
