| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 55 479.00 | | 55 479.00 | 55 479.00 |
AP Buildings | 221 917.00 | 88 767.00 | 133 150.00 | 221 917.00 |
AT Other tangible assets | 2 727.00 | 2 491.00 | 236.00 | 2 727.00 |
BJ TOTAL (I) | 280 123.00 | 91 258.00 | 188 865.00 | 280 123.00 |
BX Customers and related accounts | 27 600.00 | | 27 600.00 | 27 600.00 |
BZ Other receivables | 5 765.00 | | 5 765.00 | 5 765.00 |
CF Cash and cash equivalents | 6 586.00 | | 6 586.00 | 6 586.00 |
CH Prepaid expenses | 829.00 | | 829.00 | 829.00 |
CJ TOTAL (II) | 40 780.00 | | 40 780.00 | 40 780.00 |
CO Grand total (0 to V) | 320 903.00 | 91 258.00 | 229 646.00 | 320 903.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 59 000.00 | 59 000.00 | | 59 000.00 |
DD Legal reserve (1) | 3 363.00 | 3 363.00 | | 3 363.00 |
DH Retained earnings | 19 917.00 | 25 394.00 | | 19 917.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 236.00 | -5 477.00 | | 1 236.00 |
DL TOTAL (I) | 83 516.00 | 82 280.00 | | 83 516.00 |
DU Loans and Debts from Credit Institutions (3) | 230.00 | 224.00 | | 230.00 |
DV Miscellaneous Loans and Financial Debts (4) | 110 125.00 | 103 821.00 | | 110 125.00 |
DX Trade payables and related accounts | 5 523.00 | 7 784.00 | | 5 523.00 |
DY Tax and social security liabilities | 27 102.00 | 20 859.00 | | 27 102.00 |
EA Other liabilities | 3 150.00 | 2 931.00 | | 3 150.00 |
EC TOTAL (IV) | 146 130.00 | 135 618.00 | | 146 130.00 |
EE Grand total (I to V) | 229 646.00 | 217 898.00 | | 229 646.00 |
EG Accrued income and payables due within one year | 146 130.00 | 135 618.00 | | 146 130.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 75 384.00 | | 75 384.00 | 75 384.00 |
FJ Net sales | 75 384.00 | | 75 384.00 | 75 384.00 |
FR Total operating income (I) | | | 75 384.00 | |
FW Other purchases and external expenses | | | 21 514.00 | |
FX Taxes, duties, and similar payments | | | 1 760.00 | |
FY Salaries and Wages | | | 30 677.00 | |
FZ Social Security Contributions | | | 12 208.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 9 293.00 | |
GF Total Operating Expenses (II) | | | 75 452.00 | |
GG - OPERATING RESULT (I - II) | | | -68.00 | |
GR Interest and similar expenses | | | 278.00 | |
GU Total financial expenses (VI) | | | 278.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -278.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -347.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 586.00 | 2 231.00 | | 1 586.00 |
HD Total exceptional income (VII) | 1 586.00 | 2 231.00 | | 1 586.00 |
HE Exceptional expenses on management operations | 4.00 | | | 4.00 |
HH Total exceptional expenses (VIII) | 4.00 | | | 4.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 583.00 | 2 231.00 | | 1 583.00 |
HL TOTAL REVENUE (I + III + V + VII) | 76 971.00 | 74 231.00 | | 76 971.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 75 734.00 | 79 708.00 | | 75 734.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 236.00 | -5 477.00 | | 1 236.00 |
| |
| 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 | 280 123.00 | | | 280 123.00 |
I4 DECREASES Grand Total | | | 280 123.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 280 123.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 280 123.00 | | | 280 123.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 81 965.00 | 9 293.00 | | 81 965.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 81 965.00 | 9 293.00 | | 81 965.00 |
| |
| 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 | 5 523.00 | 5 523.00 | | 5 523.00 |
8C Staff and Related Accounts | 6 795.00 | 6 795.00 | | 6 795.00 |
8D Social Security and Other Social Organizations | 5 227.00 | 5 227.00 | | 5 227.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 150.00 | 3 150.00 | | 3 150.00 |
UX Other trade receivables | 27 600.00 | 27 600.00 | | 27 600.00 |
VB VAT | 2 904.00 | 2 904.00 | | 2 904.00 |
VG Loans with a maturity of up to one year at origin | 230.00 | 230.00 | | 230.00 |
VI Group and Associates | 110 125.00 | 110 125.00 | | 110 125.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 483.00 | 1 483.00 | | 1 483.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 862.00 | 2 862.00 | | 2 862.00 |
VS Prepaid expenses | 829.00 | 829.00 | | 829.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 34 195.00 | 34 195.00 | | 34 195.00 |
VW VAT | 13 597.00 | 13 597.00 | | 13 597.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 146 130.00 | 146 130.00 | | 146 130.00 |
