| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AA Uncalled Subscribed Capital | 6 000.00 | | 6 000.00 | 6 000.00 |
AN Land | 25 533.00 | | 25 533.00 | 25 533.00 |
AP Buildings | 379 968.00 | 141 214.00 | 238 754.00 | 379 968.00 |
AT Other tangible assets | 14 000.00 | 14 000.00 | | 14 000.00 |
BJ TOTAL (I) | 419 501.00 | 155 214.00 | 264 287.00 | 419 501.00 |
BX Customers and related accounts | 6 251.00 | | 6 251.00 | 6 251.00 |
BZ Other receivables | 197 807.00 | | 197 807.00 | 197 807.00 |
CJ TOTAL (II) | 204 058.00 | | 204 058.00 | 204 058.00 |
CO Grand total (0 to V) | 629 559.00 | 155 214.00 | 474 344.00 | 629 559.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | | | 7 500.00 |
DH Retained earnings | -341 552.00 | | | -341 552.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 742.00 | | | -2 742.00 |
DL TOTAL (I) | -336 794.00 | | | -336 794.00 |
DU Loans and Debts from Credit Institutions (3) | 794 340.00 | | | 794 340.00 |
DV Miscellaneous Loans and Financial Debts (4) | 410.00 | | | 410.00 |
DX Trade payables and related accounts | 15 820.00 | | | 15 820.00 |
DY Tax and social security liabilities | 568.00 | | | 568.00 |
EC TOTAL (IV) | 811 138.00 | | | 811 138.00 |
EE Grand total (I to V) | 474 344.00 | | | 474 344.00 |
EG Accrued income and payables due within one year | 16 388.00 | | | 16 388.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 736.00 | | | 736.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 15 106.00 | | 15 106.00 | 15 106.00 |
FJ Net sales | 15 106.00 | | 15 106.00 | 15 106.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 15 107.00 | |
FW Other purchases and external expenses | | | 5 331.00 | |
FX Taxes, duties, and similar payments | | | 1 662.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 10 856.00 | |
GF Total Operating Expenses (II) | | | 17 849.00 | |
GG - OPERATING RESULT (I - II) | | | -2 742.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 742.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 15 107.00 | | | 15 107.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 17 849.00 | | | 17 849.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 742.00 | | | -2 742.00 |
| |
| 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 | 419 501.00 | | | 419 501.00 |
I4 DECREASES Grand Total | | | 419 501.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 419 501.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 419 501.00 | | | 419 501.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 144 358.00 | 10 856.00 | | 144 358.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 144 358.00 | 10 856.00 | | 144 358.00 |
| |
| 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 | 410.00 | | 410.00 | 410.00 |
8B Suppliers and Related Accounts | 15 820.00 | 15 820.00 | | 15 820.00 |
UX Other trade receivables | 6 251.00 | 6 251.00 | | 6 251.00 |
VB VAT | 1 290.00 | 1 290.00 | | 1 290.00 |
VC Group and associates | 196 517.00 | 196 517.00 | | 196 517.00 |
VH Loans with a maturity of more than one year at origin | 794 340.00 | | 794 340.00 | 794 340.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 204 058.00 | 204 056.00 | | 204 058.00 |
VW VAT | 568.00 | 568.00 | | 568.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 811 138.00 | 16 388.00 | 794 750.00 | 811 138.00 |
