| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 190 000.00 | | 190 000.00 | 190 000.00 |
AP Buildings | 1 710 000.00 | 58 302.00 | 1 651 698.00 | 1 710 000.00 |
BJ TOTAL (I) | 1 900 000.00 | 58 302.00 | 1 841 698.00 | 1 900 000.00 |
BX Customers and related accounts | 19 253.00 | | 19 253.00 | 19 253.00 |
BZ Other receivables | 249.00 | | 249.00 | 249.00 |
CF Cash and cash equivalents | 304 575.00 | | 304 575.00 | 304 575.00 |
CJ TOTAL (II) | 324 076.00 | | 324 076.00 | 324 076.00 |
CO Grand total (0 to V) | 2 224 076.00 | 58 302.00 | 2 165 774.00 | 2 224 076.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DH Retained earnings | -99 543.00 | | | -99 543.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 136 783.00 | -99 543.00 | | 136 783.00 |
DL TOTAL (I) | 137 240.00 | 457.00 | | 137 240.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 990 323.00 | 2 266 013.00 | | 1 990 323.00 |
DX Trade payables and related accounts | 1 356.00 | 7 629.00 | | 1 356.00 |
DY Tax and social security liabilities | 19 113.00 | 3 500.00 | | 19 113.00 |
EB Prepaid income (2) | 17 743.00 | 14 167.00 | | 17 743.00 |
EC TOTAL (IV) | 2 028 534.00 | 2 291 308.00 | | 2 028 534.00 |
EE Grand total (I to V) | 2 165 774.00 | 2 291 765.00 | | 2 165 774.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 232 370.00 | | 232 370.00 | 232 370.00 |
FJ Net sales | 232 370.00 | | 232 370.00 | 232 370.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 232 372.00 | |
FW Other purchases and external expenses | | | 5 818.00 | |
FX Taxes, duties, and similar payments | | | 17 107.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 40 755.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 63 680.00 | |
GG - OPERATING RESULT (I - II) | | | 168 692.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 24 310.00 | |
GU Total financial expenses (VI) | | | 24 310.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -24 310.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 144 382.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 7 599.00 | | | 7 599.00 |
HL TOTAL REVENUE (I + III + V + VII) | 232 372.00 | 90 907.00 | | 232 372.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 95 590.00 | 190 450.00 | | 95 590.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 136 783.00 | -99 543.00 | | 136 783.00 |
| |
| 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 | 1 900 000.00 | | | 1 900 000.00 |
I4 DECREASES Grand Total | | | 1 900 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 900 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 900 000.00 | | | 1 900 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 17 547.00 | 40 755.00 | | 17 547.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 17 547.00 | 40 755.00 | | 17 547.00 |
| |
| 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 | 52 500.00 | 52 500.00 | | 52 500.00 |
8B Suppliers and Related Accounts | 1 356.00 | 1 356.00 | | 1 356.00 |
8E Income Taxes | 2 599.00 | 2 599.00 | | 2 599.00 |
8L Deferred income | 17 743.00 | 17 743.00 | | 17 743.00 |
UX Other trade receivables | 19 253.00 | 19 253.00 | | 19 253.00 |
VB VAT | 249.00 | 249.00 | | 249.00 |
VI Group and Associates | 1 937 823.00 | 1 937 823.00 | | 1 937 823.00 |
VQ Other Taxes, Duties, and Similar Debts | 16 000.00 | 16 000.00 | | 16 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 19 502.00 | 19 502.00 | | 19 502.00 |
VW VAT | 514.00 | 514.00 | | 514.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 028 535.00 | 2 028 535.00 | | 2 028 535.00 |
