| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 23 500.00 | | 23 500.00 | 23 500.00 |
AP Buildings | 446 500.00 | 196 574.00 | 249 925.00 | 446 500.00 |
AT Other tangible assets | 18 294.00 | 18 294.00 | | 18 294.00 |
BJ TOTAL (I) | 488 369.00 | 214 868.00 | 273 500.00 | 488 369.00 |
BX Customers and related accounts | 8 229.00 | | 8 229.00 | 8 229.00 |
BZ Other receivables | 200.00 | | 200.00 | 200.00 |
CF Cash and cash equivalents | 19 711.00 | | 19 711.00 | 19 711.00 |
CJ TOTAL (II) | 28 140.00 | | 28 140.00 | 28 140.00 |
CO Grand total (0 to V) | 516 509.00 | 214 868.00 | 301 640.00 | 516 509.00 |
CU Other investments | 75.00 | | 75.00 | 75.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 101 000.00 | 101 000.00 | | 101 000.00 |
DH Retained earnings | 47 912.00 | -49 877.00 | | 47 912.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 745.00 | 97 790.00 | | 5 745.00 |
DL TOTAL (I) | 154 658.00 | 148 912.00 | | 154 658.00 |
DU Loans and Debts from Credit Institutions (3) | 129 562.00 | 154 405.00 | | 129 562.00 |
DV Miscellaneous Loans and Financial Debts (4) | 14 413.00 | 14 413.00 | | 14 413.00 |
DX Trade payables and related accounts | 1 200.00 | 1 200.00 | | 1 200.00 |
DY Tax and social security liabilities | 1 806.00 | 663.00 | | 1 806.00 |
EC TOTAL (IV) | 146 982.00 | 170 683.00 | | 146 982.00 |
EE Grand total (I to V) | 301 640.00 | 319 596.00 | | 301 640.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 32 982.00 | | 32 982.00 | 32 982.00 |
FJ Net sales | 32 982.00 | | 32 982.00 | 32 982.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 32 982.00 | |
FW Other purchases and external expenses | | | 4 086.00 | |
FX Taxes, duties, and similar payments | | | 1 573.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 19 546.00 | |
GE Other Expenses | | | 8.00 | |
GF Total Operating Expenses (II) | | | 25 206.00 | |
GG - OPERATING RESULT (I - II) | | | 7 776.00 | |
GL Other interest and similar income | | | 1.00 | |
GP Total financial income (V) | | | 1.00 | |
GR Interest and similar expenses | | | 2 031.00 | |
GU Total financial expenses (VI) | | | 2 031.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 030.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 745.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 183 380.00 | | |
HD Total exceptional income (VII) | | 183 380.00 | | |
HF Exceptional expenses on capital transactions | | 85 962.00 | | |
HH Total exceptional expenses (VIII) | | 85 962.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 97 417.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 32 983.00 | 225 832.00 | | 32 983.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 27 237.00 | 128 042.00 | | 27 237.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 745.00 | 97 790.00 | | 5 745.00 |
| |
| 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 | 488 369.00 | | | 488 369.00 |
I3 DECREASES Total Financial Fixed Assets | | | 75.00 | |
I4 DECREASES Grand Total | | | 488 369.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 488 294.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 488 294.00 | | | 488 294.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 75.00 | | | 75.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 195 322.00 | 19 547.00 | | 195 322.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 195 322.00 | 19 547.00 | | 195 322.00 |
| |
| 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 | 14 414.00 | 14 414.00 | | 14 414.00 |
8B Suppliers and Related Accounts | 1 200.00 | 1 200.00 | | 1 200.00 |
8D Social Security and Other Social Organizations | 1 806.00 | 1 806.00 | | 1 806.00 |
VG Loans with a maturity of up to one year at origin | 129 562.00 | 25 193.00 | 104 369.00 | 129 562.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 146 982.00 | 42 613.00 | 104 369.00 | 146 982.00 |
