| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 210 008.00 | 190 619.00 | 19 389.00 | 210 008.00 |
BH Other financial assets | 89.00 | | 89.00 | 89.00 |
BJ TOTAL (I) | 336 097.00 | 190 619.00 | 145 478.00 | 336 097.00 |
BZ Other receivables | 61 333.00 | | 61 333.00 | 61 333.00 |
CF Cash and cash equivalents | 3 586.00 | | 3 586.00 | 3 586.00 |
CJ TOTAL (II) | 64 919.00 | | 64 919.00 | 64 919.00 |
CO Grand total (0 to V) | 401 016.00 | 190 619.00 | 210 397.00 | 401 016.00 |
CU Other investments | 126 000.00 | | 126 000.00 | 126 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 52 800.00 | 52 800.00 | | 52 800.00 |
DD Legal reserve (1) | 5 280.00 | 5 280.00 | | 5 280.00 |
DG Other reserves | 153 844.00 | 173 066.00 | | 153 844.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -28 368.00 | -19 222.00 | | -28 368.00 |
DL TOTAL (I) | 183 556.00 | 211 924.00 | | 183 556.00 |
DU Loans and Debts from Credit Institutions (3) | 19 667.00 | 24 623.00 | | 19 667.00 |
DV Miscellaneous Loans and Financial Debts (4) | 450.00 | 450.00 | | 450.00 |
DX Trade payables and related accounts | 5 402.00 | 5 330.00 | | 5 402.00 |
DY Tax and social security liabilities | 1 322.00 | 985.00 | | 1 322.00 |
EC TOTAL (IV) | 26 842.00 | 31 389.00 | | 26 842.00 |
EE Grand total (I to V) | 210 397.00 | 243 312.00 | | 210 397.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 29 159.00 | | 29 159.00 | 29 159.00 |
FJ Net sales | 29 159.00 | | 29 159.00 | 29 159.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 29 160.00 | |
FW Other purchases and external expenses | | | 3 642.00 | |
FX Taxes, duties, and similar payments | | | 6 050.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 333.00 | |
GF Total Operating Expenses (II) | | | 12 025.00 | |
GG - OPERATING RESULT (I - II) | | | 17 134.00 | |
GR Interest and similar expenses | | | 502.00 | |
GU Total financial expenses (VI) | | | 502.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -502.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 16 632.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 45 000.00 | 30 000.00 | | 45 000.00 |
HH Total exceptional expenses (VIII) | 45 000.00 | 30 000.00 | | 45 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -45 000.00 | -30 000.00 | | -45 000.00 |
HL TOTAL REVENUE (I + III + V + VII) | 29 160.00 | 30 422.00 | | 29 160.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 57 528.00 | 49 644.00 | | 57 528.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -28 368.00 | -19 222.00 | | -28 368.00 |
| |
| 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 | 336 097.00 | | | 336 097.00 |
I3 DECREASES Total Financial Fixed Assets | | | 126 089.00 | |
I4 DECREASES Grand Total | | | 336 097.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 210 008.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 210 008.00 | | | 210 008.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 126 089.00 | | | 126 089.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 188 286.00 | 2 333.00 | | 188 286.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 188 286.00 | 2 333.00 | | 188 286.00 |
| |
| 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 | 366.00 | 366.00 | | 366.00 |
8B Suppliers and Related Accounts | 5 402.00 | 5 402.00 | | 5 402.00 |
8E Income Taxes | 139.00 | 139.00 | | 139.00 |
UT Other financial assets | 89.00 | | 89.00 | 89.00 |
VB VAT | 1 099.00 | 1 099.00 | | 1 099.00 |
VG Loans with a maturity of up to one year at origin | 1.00 | 1.00 | | 1.00 |
VH Loans with a maturity of more than one year at origin | 19 666.00 | 4 989.00 | 14 676.00 | 19 666.00 |
VI Group and Associates | 84.00 | 84.00 | | 84.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 60 234.00 | 60 234.00 | | 60 234.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 61 422.00 | 61 333.00 | 89.00 | 61 422.00 |
VW VAT | 1 183.00 | 1 183.00 | | 1 183.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 26 842.00 | 12 165.00 | 14 676.00 | 26 842.00 |
