| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 36 000.00 | | 36 000.00 | 36 000.00 |
AP Buildings | 324 000.00 | 52 215.00 | 271 784.00 | 324 000.00 |
BJ TOTAL (I) | 360 015.00 | 52 215.00 | 307 799.00 | 360 015.00 |
BZ Other receivables | 269.00 | | 269.00 | 269.00 |
CF Cash and cash equivalents | 6 741.00 | | 6 741.00 | 6 741.00 |
CJ TOTAL (II) | 7 011.00 | | 7 011.00 | 7 011.00 |
CO Grand total (0 to V) | 367 026.00 | 52 215.00 | 314 811.00 | 367 026.00 |
CU Other investments | 15.00 | | 15.00 | 15.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DH Retained earnings | -22 545.00 | | | -22 545.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 110.00 | | | -2 110.00 |
DL TOTAL (I) | -23 656.00 | | | -23 656.00 |
DU Loans and Debts from Credit Institutions (3) | 336 578.00 | | | 336 578.00 |
DX Trade payables and related accounts | 809.00 | | | 809.00 |
DY Tax and social security liabilities | 1 080.00 | | | 1 080.00 |
EC TOTAL (IV) | 338 467.00 | | | 338 467.00 |
EE Grand total (I to V) | 314 811.00 | | | 314 811.00 |
EG Accrued income and payables due within one year | 16 257.00 | | | 16 257.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 23 490.00 | | 23 490.00 | 23 490.00 |
FJ Net sales | 23 490.00 | | 23 490.00 | 23 490.00 |
FR Total operating income (I) | | | 23 490.00 | |
FW Other purchases and external expenses | | | 2 231.00 | |
FX Taxes, duties, and similar payments | | | 2 266.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 13 924.00 | |
GF Total Operating Expenses (II) | | | 18 422.00 | |
GG - OPERATING RESULT (I - II) | | | 5 067.00 | |
GR Interest and similar expenses | | | 7 159.00 | |
GU Total financial expenses (VI) | | | 7 159.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -7 159.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 091.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 19.00 | | | 19.00 |
HH Total exceptional expenses (VIII) | 19.00 | | | 19.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -19.00 | | | -19.00 |
HL TOTAL REVENUE (I + III + V + VII) | 23 490.00 | | | 23 490.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 25 601.00 | | | 25 601.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 110.00 | | | -2 110.00 |
| |
| 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 | 360 015.00 | | | 360 015.00 |
I3 DECREASES Total Financial Fixed Assets | | | 15.00 | |
I4 DECREASES Grand Total | | | 360 015.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 360 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 360 000.00 | | | 360 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 15.00 | | | 15.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 38 291.00 | 13 924.00 | | 38 291.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 38 291.00 | 13 924.00 | | 38 291.00 |
| |
| 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 | 809.00 | 809.00 | | 809.00 |
VB VAT | 269.00 | 269.00 | | 269.00 |
VH Loans with a maturity of more than one year at origin | 336 578.00 | 14 368.00 | 60 555.00 | 336 578.00 |
VK Loans repaid during the year | 14 073.00 | | | 14 073.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 269.00 | 269.00 | | 269.00 |
VW VAT | 1 080.00 | 1 080.00 | | 1 080.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 338 467.00 | 16 257.00 | 60 555.00 | 338 467.00 |
| |
| 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 | 1 890.00 | | | 1 890.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 738.00 | | | 738.00 |
ST Other accounts | 1 493.00 | | | 1 493.00 |
YW Business tax | 376.00 | | | 376.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 266.00 | | | 2 266.00 |
YY Amount of VAT collected | 4 320.00 | | | 4 320.00 |
YZ Total deductible VAT on goods and services | 135.00 | | | 135.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 2 231.00 | | | 2 231.00 |
