| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 117 000.00 | | 117 000.00 | 117 000.00 |
AP Buildings | 520 972.00 | 48 060.00 | 472 912.00 | 520 972.00 |
AT Other tangible assets | 6 408.00 | 1 631.00 | 4 778.00 | 6 408.00 |
BH Other financial assets | 215.00 | | 215.00 | 215.00 |
BJ TOTAL (I) | 644 595.00 | 49 690.00 | 594 905.00 | 644 595.00 |
CF Cash and cash equivalents | 30 247.00 | | 30 247.00 | 30 247.00 |
CJ TOTAL (II) | 30 247.00 | | 30 247.00 | 30 247.00 |
CO Grand total (0 to V) | 674 842.00 | 49 690.00 | 625 152.00 | 674 842.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 312 000.00 | 312 000.00 | | 312 000.00 |
DH Retained earnings | -110 977.00 | -93 795.00 | | -110 977.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 811.00 | -17 181.00 | | -2 811.00 |
DL TOTAL (I) | 198 212.00 | 201 023.00 | | 198 212.00 |
DV Miscellaneous Loans and Financial Debts (4) | 423 312.00 | 417 124.00 | | 423 312.00 |
DX Trade payables and related accounts | 2 863.00 | 1 756.00 | | 2 863.00 |
EA Other liabilities | 765.00 | 765.00 | | 765.00 |
EC TOTAL (IV) | 426 940.00 | 419 645.00 | | 426 940.00 |
EE Grand total (I to V) | 625 152.00 | 620 669.00 | | 625 152.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 29 017.00 | | 29 017.00 | 29 017.00 |
FJ Net sales | 29 017.00 | | 29 017.00 | 29 017.00 |
FR Total operating income (I) | | | 29 017.00 | |
FW Other purchases and external expenses | | | 8 308.00 | |
FX Taxes, duties, and similar payments | | | 1 013.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 16 319.00 | |
GF Total Operating Expenses (II) | | | 25 640.00 | |
GG - OPERATING RESULT (I - II) | | | 3 377.00 | |
GR Interest and similar expenses | | | 6 188.00 | |
GU Total financial expenses (VI) | | | 6 188.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -6 188.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 811.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 29 017.00 | 21 780.00 | | 29 017.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 31 828.00 | 38 961.00 | | 31 828.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 811.00 | -17 181.00 | | -2 811.00 |
| |
| 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 | 644 595.00 | | | 644 595.00 |
I3 DECREASES Total Financial Fixed Assets | | | 215.00 | |
I4 DECREASES Grand Total | | | 644 595.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 644 380.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 644 380.00 | | | 644 380.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 215.00 | | | 215.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 33 371.00 | 16 319.00 | | 33 371.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 33 371.00 | 16 319.00 | | 33 371.00 |
