| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 235 586.00 | | 235 586.00 | 235 586.00 |
AP Buildings | 1 089 568.00 | 49 865.00 | 1 039 704.00 | 1 089 568.00 |
AT Other tangible assets | 36 529.00 | 4 176.00 | 32 353.00 | 36 529.00 |
BJ TOTAL (I) | 1 361 684.00 | 54 041.00 | 1 307 643.00 | 1 361 684.00 |
BX Customers and related accounts | 1 231.00 | | 1 231.00 | 1 231.00 |
BZ Other receivables | 7 505.00 | | 7 505.00 | 7 505.00 |
CF Cash and cash equivalents | 11 785.00 | | 11 785.00 | 11 785.00 |
CJ TOTAL (II) | 20 521.00 | | 20 521.00 | 20 521.00 |
CO Grand total (0 to V) | 1 382 204.00 | 54 041.00 | 1 328 163.00 | 1 382 204.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | | | 50 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -100 397.00 | | | -100 397.00 |
DL TOTAL (I) | -50 397.00 | | | -50 397.00 |
DU Loans and Debts from Credit Institutions (3) | 1 240 947.00 | | | 1 240 947.00 |
DV Miscellaneous Loans and Financial Debts (4) | 102 637.00 | | | 102 637.00 |
DX Trade payables and related accounts | 20 340.00 | | | 20 340.00 |
DY Tax and social security liabilities | 14 637.00 | | | 14 637.00 |
EC TOTAL (IV) | 1 378 560.00 | | | 1 378 560.00 |
EE Grand total (I to V) | 1 328 163.00 | | | 1 328 163.00 |
EG Accrued income and payables due within one year | 1 378 560.00 | | | 1 378 560.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 78.00 | | | 78.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 2 625.00 | | 2 625.00 | 2 625.00 |
FG Production sold - services | 123 491.00 | | 123 491.00 | 123 491.00 |
FJ Net sales | 126 116.00 | | 126 116.00 | 126 116.00 |
FR Total operating income (I) | | | 126 116.00 | |
FU Purchases of raw materials and other supplies | | | 2 494.00 | |
FW Other purchases and external expenses | | | 112 256.00 | |
FX Taxes, duties, and similar payments | | | 4 360.00 | |
FY Salaries and Wages | | | 9 622.00 | |
FZ Social Security Contributions | | | 1 439.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 54 041.00 | |
GE Other Expenses | | | -2.00 | |
GF Total Operating Expenses (II) | | | 184 211.00 | |
GG - OPERATING RESULT (I - II) | | | -58 095.00 | |
GR Interest and similar expenses | | | 42 376.00 | |
GU Total financial expenses (VI) | | | 42 376.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -42 376.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -100 471.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 81.00 | | | 81.00 |
HD Total exceptional income (VII) | 81.00 | | | 81.00 |
HE Exceptional expenses on management operations | 6.00 | | | 6.00 |
HH Total exceptional expenses (VIII) | 6.00 | | | 6.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 75.00 | | | 75.00 |
HL TOTAL REVENUE (I + III + V + VII) | 126 197.00 | | | 126 197.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 226 593.00 | | | 226 593.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -100 397.00 | | | -100 397.00 |
| |
| 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 | | | 1 361 683.00 | |
I4 DECREASES Grand Total | | | 1 361 684.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 361 684.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 1 361 683.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 54 041.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 54 041.00 | | |
| |
| 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 | 2 592.00 | 2 592.00 | | 2 592.00 |
8B Suppliers and Related Accounts | 20 340.00 | 20 340.00 | | 20 340.00 |
8C Staff and Related Accounts | 1 220.00 | 1 220.00 | | 1 220.00 |
8D Social Security and Other Social Organizations | 597.00 | 597.00 | | 597.00 |
UX Other trade receivables | 1 231.00 | 1 231.00 | | 1 231.00 |
VB VAT | 6 559.00 | 6 559.00 | | 6 559.00 |
VG Loans with a maturity of up to one year at origin | 78.00 | 78.00 | | 78.00 |
VH Loans with a maturity of more than one year at origin | 1 240 869.00 | 1 240 869.00 | | 1 240 869.00 |
VI Group and Associates | 100 045.00 | 100 045.00 | | 100 045.00 |
VJ Loans taken out during the year | 1 373 010.00 | | | 1 373 010.00 |
VK Loans repaid during the year | 132 140.00 | | | 132 140.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 843.00 | 1 843.00 | | 1 843.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 946.00 | 946.00 | | 946.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 735.00 | 8 735.00 | | 8 735.00 |
VW VAT | 10 976.00 | 10 976.00 | | 10 976.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 378 560.00 | 1 378 560.00 | | 1 378 560.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 4 360.00 | | | 4 360.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 22 489.00 | | | 22 489.00 |
ST Other accounts | 43 184.00 | | | 43 184.00 |
YT Subcontracting | 46 584.00 | | | 46 584.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 4 360.00 | | | 4 360.00 |
YY Amount of VAT collected | 7 910.00 | | | 7 910.00 |
YZ Total deductible VAT on goods and services | 65 017.00 | | | 65 017.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 112 256.00 | | | 112 256.00 |
| |
| 16 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 3.00 | | | 3.00 |
