| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 40 800.00 | | 40 800.00 | 40 800.00 |
AP Buildings | 889 821.00 | 215 276.00 | 674 544.00 | 889 821.00 |
BJ TOTAL (I) | 930 621.00 | 215 276.00 | 715 344.00 | 930 621.00 |
BZ Other receivables | 44.00 | | 44.00 | 44.00 |
CF Cash and cash equivalents | 152 495.00 | | 152 495.00 | 152 495.00 |
CJ TOTAL (II) | 152 539.00 | | 152 539.00 | 152 539.00 |
CO Grand total (0 to V) | 1 083 159.00 | 215 276.00 | 867 883.00 | 1 083 159.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | | | 2 000.00 |
DH Retained earnings | -93 604.00 | | | -93 604.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 417.00 | | | -6 417.00 |
DL TOTAL (I) | -98 021.00 | | | -98 021.00 |
DV Miscellaneous Loans and Financial Debts (4) | 960 775.00 | | | 960 775.00 |
DX Trade payables and related accounts | 264.00 | | | 264.00 |
DY Tax and social security liabilities | 872.00 | | | 872.00 |
EA Other liabilities | 3 993.00 | | | 3 993.00 |
EC TOTAL (IV) | 965 904.00 | | | 965 904.00 |
EE Grand total (I to V) | 867 883.00 | | | 867 883.00 |
EG Accrued income and payables due within one year | 965 904.00 | | | 965 904.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 52 940.00 | | 52 940.00 | 52 940.00 |
FJ Net sales | 52 940.00 | | 52 940.00 | 52 940.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 52 942.00 | |
FW Other purchases and external expenses | | | 13 105.00 | |
FX Taxes, duties, and similar payments | | | 6 972.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 39 280.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 59 359.00 | |
GG - OPERATING RESULT (I - II) | | | -6 417.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 417.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1.00 | | | 1.00 |
A2 TOTAL ASSETS | 2.00 | | | 2.00 |
A3 TOTAL ASSETS | 3.00 | | | 3.00 |
A4 Equity method investments | 4.00 | | | 4.00 |
HL TOTAL REVENUE (I + III + V + VII) | 52 942.00 | | | 52 942.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 59 359.00 | | | 59 359.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 417.00 | | | -6 417.00 |
| |
| 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 | 930 621.00 | | | 930 621.00 |
I4 DECREASES Grand Total | | | 930 621.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 930 621.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 930 621.00 | | | 930 621.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 175 997.00 | 39 280.00 | | 175 997.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 175 997.00 | 39 280.00 | | 175 997.00 |
| |
| 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 | 11 070.00 | 11 070.00 | | 11 070.00 |
8B Suppliers and Related Accounts | 264.00 | 264.00 | | 264.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 993.00 | 3 993.00 | | 3 993.00 |
VB VAT | 44.00 | 44.00 | | 44.00 |
VI Group and Associates | 949 705.00 | 949 705.00 | | 949 705.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 44.00 | 44.00 | | 44.00 |
VW VAT | 872.00 | 872.00 | | 872.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 965 904.00 | 965 904.00 | | 965 904.00 |
| |
| 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 | 6 540.00 | | | 6 540.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 5 646.00 | | | 5 646.00 |
ST Other accounts | 7 458.00 | | | 7 458.00 |
YW Business tax | 432.00 | | | 432.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 6 972.00 | | | 6 972.00 |
YY Amount of VAT collected | 10 595.00 | | | 10 595.00 |
YZ Total deductible VAT on goods and services | 2 261.00 | | | 2 261.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 13 105.00 | | | 13 105.00 |
