| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 10 000.00 | 10 000.00 | | 10 000.00 |
AN Land | 981 911.00 | 61 368.00 | 920 543.00 | 981 911.00 |
AP Buildings | 202 739.00 | 168 327.00 | 34 412.00 | 202 739.00 |
AV Fixed assets in progress | 91 322.00 | | 91 322.00 | 91 322.00 |
BJ TOTAL (I) | 1 285 971.00 | 239 695.00 | 1 046 276.00 | 1 285 971.00 |
BZ Other receivables | 26 040.00 | | 26 040.00 | 26 040.00 |
CD Marketable securities | 50.00 | | 50.00 | 50.00 |
CJ TOTAL (II) | 26 090.00 | | 26 090.00 | 26 090.00 |
CO Grand total (0 to V) | 1 312 061.00 | 239 695.00 | 1 072 366.00 | 1 312 061.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -1 148 498.00 | -1 120 555.00 | | -1 148 498.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -26 402.00 | -27 943.00 | | -26 402.00 |
DL TOTAL (I) | -1 173 900.00 | -1 147 498.00 | | -1 173 900.00 |
DU Loans and Debts from Credit Institutions (3) | 73.00 | 9.00 | | 73.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 206 304.00 | 2 186 404.00 | | 2 206 304.00 |
DX Trade payables and related accounts | 19 071.00 | 17 848.00 | | 19 071.00 |
DY Tax and social security liabilities | 20 817.00 | 15 017.00 | | 20 817.00 |
EC TOTAL (IV) | 2 246 266.00 | 2 219 278.00 | | 2 246 266.00 |
EE Grand total (I to V) | 1 072 366.00 | 1 071 780.00 | | 1 072 366.00 |
EG Accrued income and payables due within one year | 2 246 266.00 | 2 219 278.00 | | 2 246 266.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 73.00 | 9.00 | | 73.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 7 715.00 | |
FX Taxes, duties, and similar payments | | | 5 027.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 12 758.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 25 501.00 | |
GG - OPERATING RESULT (I - II) | | | -25 501.00 | |
GL Other interest and similar income | | | 1.00 | |
GP Total financial income (V) | | | 1.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -25 500.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 118.00 | | |
HD Total exceptional income (VII) | | 118.00 | | |
HE Exceptional expenses on management operations | 902.00 | 660.00 | | 902.00 |
HH Total exceptional expenses (VIII) | 902.00 | 660.00 | | 902.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -902.00 | -542.00 | | -902.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1.00 | 120.00 | | 1.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 26 403.00 | 28 063.00 | | 26 403.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -26 402.00 | -27 943.00 | | -26 402.00 |
| |
| 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 | 1 275 804.00 | | 10 167.00 | 1 275 804.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 10 000.00 | | | 10 000.00 |
I4 DECREASES Grand Total | | | 1 285 971.00 | |
IN DECREASES Start-up, development, or research expenses | | | 10 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 275 971.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 265 804.00 | | 10 167.00 | 1 265 804.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 226 937.00 | 12 758.00 | | 226 937.00 |
CY DEPRECIATION Start-up, development, or research expenses | 10 000.00 | | | 10 000.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 216 937.00 | 12 758.00 | | 216 937.00 |
| |
| 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 | 19 071.00 | 19 071.00 | | 19 071.00 |
VB VAT | 21 941.00 | 21 941.00 | | 21 941.00 |
VG Loans with a maturity of up to one year at origin | 73.00 | 73.00 | | 73.00 |
VI Group and Associates | 2 206 304.00 | 2 206 304.00 | | 2 206 304.00 |
VP Miscellaneous | 4 008.00 | 4 008.00 | | 4 008.00 |
VQ Other Taxes, Duties, and Similar Debts | 20 817.00 | 20 817.00 | | 20 817.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 91.00 | 91.00 | | 91.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 26 040.00 | 26 040.00 | | 26 040.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 246 266.00 | 2 246 266.00 | | 2 246 266.00 |
| |
| 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 | 4 461.00 | 4 691.00 | | 4 461.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 544.00 | 3 360.00 | | 2 544.00 |
ST Other accounts | 5 171.00 | 5 524.00 | | 5 171.00 |
YW Business tax | 566.00 | 574.00 | | 566.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 5 027.00 | 5 265.00 | | 5 027.00 |
YZ Total deductible VAT on goods and services | 1 236.00 | 2 919.00 | | 1 236.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 7 715.00 | 8 884.00 | | 7 715.00 |
