| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 71 275.00 | 12 701.00 | 58 574.00 | 71 275.00 |
AR Technical installations, industrial equipment and tools | 4 000.00 | 4 000.00 | | 4 000.00 |
AT Other tangible assets | 2 600.00 | 1 380.00 | 1 220.00 | 2 600.00 |
BJ TOTAL (I) | 877 890.00 | 18 081.00 | 859 809.00 | 877 890.00 |
BX Customers and related accounts | 4 032.00 | | 4 032.00 | 4 032.00 |
BZ Other receivables | 3 270.00 | | 3 270.00 | 3 270.00 |
CF Cash and cash equivalents | 73 217.00 | | 73 217.00 | 73 217.00 |
CH Prepaid expenses | 1 021.00 | | 1 021.00 | 1 021.00 |
CJ TOTAL (II) | 81 540.00 | | 81 540.00 | 81 540.00 |
CO Grand total (0 to V) | 959 431.00 | 18 081.00 | 941 350.00 | 959 431.00 |
CU Other investments | 800 015.00 | | 800 015.00 | 800 015.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000 000.00 | 1 000 000.00 | | 1 000 000.00 |
DH Retained earnings | -101 472.00 | -110 787.00 | | -101 472.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 114.00 | 9 315.00 | | 2 114.00 |
DL TOTAL (I) | 900 642.00 | 898 528.00 | | 900 642.00 |
DV Miscellaneous Loans and Financial Debts (4) | 35 751.00 | 35 751.00 | | 35 751.00 |
DX Trade payables and related accounts | 3 746.00 | 12 114.00 | | 3 746.00 |
DY Tax and social security liabilities | 937.00 | 1 267.00 | | 937.00 |
EA Other liabilities | 274.00 | 143.00 | | 274.00 |
EC TOTAL (IV) | 40 708.00 | 49 275.00 | | 40 708.00 |
EE Grand total (I to V) | 941 350.00 | 947 802.00 | | 941 350.00 |
EG Accrued income and payables due within one year | 40 708.00 | 49 275.00 | | 40 708.00 |
EI Including equity loans | 35 751.00 | | | 35 751.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 33 653.00 | | 33 653.00 | 33 653.00 |
FJ Net sales | 33 653.00 | | 33 653.00 | 33 653.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 251.00 | |
FR Total operating income (I) | | | 33 904.00 | |
FW Other purchases and external expenses | | | 23 055.00 | |
FX Taxes, duties, and similar payments | | | 241.00 | |
FY Salaries and Wages | | | 1 194.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 275.00 | |
GE Other Expenses | | | 2 035.00 | |
GF Total Operating Expenses (II) | | | 31 800.00 | |
GG - OPERATING RESULT (I - II) | | | 2 104.00 | |
GO Net income from sales of marketable securities | | | 10.00 | |
GP Total financial income (V) | | | 10.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 10.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 114.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 33 914.00 | 38 863.00 | | 33 914.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 31 800.00 | 29 548.00 | | 31 800.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 114.00 | 9 315.00 | | 2 114.00 |
| |
| 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 | 877 890.00 | | | 877 890.00 |
I3 DECREASES Total Financial Fixed Assets | | | 800 015.00 | |
I4 DECREASES Grand Total | | | 877 890.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 77 875.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 77 875.00 | | | 77 875.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 800 015.00 | | | 800 015.00 |
| |
| 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 | 33 616.00 | 33 616.00 | | 33 616.00 |
8B Suppliers and Related Accounts | 3 746.00 | 3 746.00 | | 3 746.00 |
8C Staff and Related Accounts | 131.00 | 131.00 | | 131.00 |
8K Other liabilities (including liabilities related to repo transactions) | 274.00 | 274.00 | | 274.00 |
UX Other trade receivables | 4 032.00 | 4 032.00 | | 4 032.00 |
VB VAT | 1 270.00 | 1 270.00 | | 1 270.00 |
VC Group and associates | 2 000.00 | 2 000.00 | | 2 000.00 |
VI Group and Associates | 2 135.00 | 2 135.00 | | 2 135.00 |
VQ Other Taxes, Duties, and Similar Debts | 180.00 | 180.00 | | 180.00 |
VS Prepaid expenses | 1 021.00 | 1 021.00 | | 1 021.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 324.00 | 8 324.00 | | 8 324.00 |
VW VAT | 626.00 | 626.00 | | 626.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 40 708.00 | 40 708.00 | | 40 708.00 |
