| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 210 092.00 | 90 327.00 | 119 765.00 | 210 092.00 |
BJ TOTAL (I) | 210 092.00 | 90 327.00 | 119 765.00 | 210 092.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 55 617.00 | | 55 617.00 | 55 617.00 |
CF Cash and cash equivalents | 6 162.00 | | 6 162.00 | 6 162.00 |
CH Prepaid expenses | 194 810.00 | | 194 810.00 | 194 810.00 |
CJ TOTAL (II) | 256 591.00 | | 256 591.00 | 256 591.00 |
CO Grand total (0 to V) | 466 683.00 | 90 327.00 | 376 356.00 | 466 683.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DF Regulated reserves (1) | 6 470.00 | 6 470.00 | | 6 470.00 |
DH Retained earnings | 21 595.00 | 5 514.00 | | 21 595.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -12 673.00 | 16 081.00 | | -12 673.00 |
DL TOTAL (I) | 23 392.00 | 36 066.00 | | 23 392.00 |
DX Trade payables and related accounts | 222 355.00 | 5 256.00 | | 222 355.00 |
DY Tax and social security liabilities | 4 089.00 | 6 580.00 | | 4 089.00 |
EA Other liabilities | 126 519.00 | 167 480.00 | | 126 519.00 |
EC TOTAL (IV) | 352 964.00 | 179 316.00 | | 352 964.00 |
EE Grand total (I to V) | 376 356.00 | 215 382.00 | | 376 356.00 |
EG Accrued income and payables due within one year | 352 964.00 | 179 316.00 | | 352 964.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | 78 350.00 | 78 350.00 | |
FJ Net sales | | 78 350.00 | 78 350.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 12 902.00 | |
FR Total operating income (I) | | | 91 252.00 | |
FW Other purchases and external expenses | | | 87 353.00 | |
FX Taxes, duties, and similar payments | | | 1 488.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 10 504.00 | |
GF Total Operating Expenses (II) | | | 99 346.00 | |
GG - OPERATING RESULT (I - II) | | | -8 094.00 | |
GI Supported loss or transferred profit (IV) | | | 1.00 | |
GR Interest and similar expenses | | | 4 579.00 | |
GU Total financial expenses (VI) | | | 4 579.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 579.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -12 673.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | 6 254.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 91 252.00 | 317 086.00 | | 91 252.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 103 925.00 | 301 005.00 | | 103 925.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -12 673.00 | 16 081.00 | | -12 673.00 |
HQ References: Real Estate Leasing | 64 870.00 | 259 680.00 | | 64 870.00 |
| |
| 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 | 210 092.00 | | | 210 092.00 |
I4 DECREASES Grand Total | | | 210 092.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 210 092.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 210 092.00 | | | 210 092.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 79 822.00 | 10 504.00 | | 79 822.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 79 822.00 | 10 504.00 | | 79 822.00 |
| |
| 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 | 222 355.00 | 222 355.00 | | 222 355.00 |
8K Other liabilities (including liabilities related to repo transactions) | 126 519.00 | 126 519.00 | | 126 519.00 |
UP Loans | | | 5.00 | |
VB VAT | 32 308.00 | 32 308.00 | | 32 308.00 |
VC Group and associates | 23 309.00 | 23 309.00 | | 23 309.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 454.00 | 1 454.00 | | 1 454.00 |
VS Prepaid expenses | 194 810.00 | 194 810.00 | | 194 810.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 250 428.00 | 250 428.00 | | 250 428.00 |
VW VAT | 2 635.00 | 2 635.00 | | 2 635.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 352 964.00 | 352 964.00 | | 352 964.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
SS Intermediary remuneration and fees (excluding retrocessions) | 643.00 | 643.00 | | 643.00 |
ST Other accounts | 69 956.00 | 262 282.00 | | 69 956.00 |
XQ Rental, rental and co-ownership charges | 13 394.00 | 13 562.00 | | 13 394.00 |
YR Real estate leasing commitment | 1 859 845.00 | 1 924 715.00 | | 1 859 845.00 |
YT Subcontracting | 3 360.00 | 3 300.00 | | 3 360.00 |
YW Business tax | 1 488.00 | -443.00 | | 1 488.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 488.00 | -443.00 | | 1 488.00 |
YY Amount of VAT collected | 33 944.00 | 35 518.00 | | 33 944.00 |
YZ Total deductible VAT on goods and services | 29 692.00 | 30 453.00 | | 29 692.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 87 353.00 | 279 787.00 | | 87 353.00 |
