| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 455 000.00 | | 455 000.00 | 455 000.00 |
AP Buildings | 195 000.00 | 20 282.00 | 174 718.00 | 195 000.00 |
AT Other tangible assets | 75 288.00 | 30 228.00 | 45 060.00 | 75 288.00 |
BJ TOTAL (I) | 725 288.00 | 50 510.00 | 674 778.00 | 725 288.00 |
BV Advances and down payments on orders | 75.00 | | 75.00 | 75.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 2 107.00 | | 2 107.00 | 2 107.00 |
CF Cash and cash equivalents | 17 038.00 | | 17 038.00 | 17 038.00 |
CH Prepaid expenses | 764.00 | | 764.00 | 764.00 |
CJ TOTAL (II) | 19 984.00 | | 19 984.00 | 19 984.00 |
CO Grand total (0 to V) | 745 272.00 | 50 510.00 | 694 762.00 | 745 272.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 800 000.00 | 800 000.00 | | 800 000.00 |
DH Retained earnings | -128 733.00 | -127 264.00 | | -128 733.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 242.00 | -1 469.00 | | -5 242.00 |
DL TOTAL (I) | 666 025.00 | 671 267.00 | | 666 025.00 |
DU Loans and Debts from Credit Institutions (3) | 22.00 | 22.00 | | 22.00 |
DV Miscellaneous Loans and Financial Debts (4) | 22 579.00 | 60 276.00 | | 22 579.00 |
DX Trade payables and related accounts | 4 732.00 | 7 607.00 | | 4 732.00 |
DY Tax and social security liabilities | | 111.00 | | |
EB Prepaid income (2) | 1 404.00 | 2 500.00 | | 1 404.00 |
EC TOTAL (IV) | 28 737.00 | 70 516.00 | | 28 737.00 |
EE Grand total (I to V) | 694 762.00 | 741 783.00 | | 694 762.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 22 932.00 | | 22 932.00 | 22 932.00 |
FJ Net sales | 22 932.00 | | 22 932.00 | 22 932.00 |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 22 935.00 | |
FW Other purchases and external expenses | | | 10 016.00 | |
FX Taxes, duties, and similar payments | | | 1 450.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 16 710.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 28 177.00 | |
GG - OPERATING RESULT (I - II) | | | -5 242.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 242.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 22 935.00 | 28 459.00 | | 22 935.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 28 177.00 | 29 928.00 | | 28 177.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 242.00 | -1 469.00 | | -5 242.00 |
| |
| 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 | 725 288.00 | | | 725 288.00 |
I4 DECREASES Grand Total | | | 725 288.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 725 288.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 725 288.00 | | | 725 288.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 33 800.00 | 16 710.00 | | 33 800.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 33 800.00 | 16 710.00 | | 33 800.00 |
| |
| 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 | 3 089.00 | 3 089.00 | | 3 089.00 |
8B Suppliers and Related Accounts | 4 732.00 | 4 732.00 | | 4 732.00 |
8L Deferred income | 1 404.00 | 1 404.00 | | 1 404.00 |
VB VAT | 2 107.00 | 2 107.00 | | 2 107.00 |
VG Loans with a maturity of up to one year at origin | 22.00 | 22.00 | | 22.00 |
VI Group and Associates | 19 490.00 | 19 490.00 | | 19 490.00 |
VS Prepaid expenses | 764.00 | 764.00 | | 764.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 871.00 | 2 871.00 | | 2 871.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 28 737.00 | 28 737.00 | | 28 737.00 |
