| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 30 551.00 | | 30 551.00 | 30 551.00 |
AP Buildings | 274 957.00 | 161 423.00 | 113 534.00 | 274 957.00 |
AT Other tangible assets | 32 624.00 | 32 624.00 | | 32 624.00 |
BJ TOTAL (I) | 338 132.00 | 194 047.00 | 144 085.00 | 338 132.00 |
BX Customers and related accounts | 5 929.00 | | 5 929.00 | 5 929.00 |
BZ Other receivables | 1 756.00 | | 1 756.00 | 1 756.00 |
CF Cash and cash equivalents | 44 216.00 | | 44 216.00 | 44 216.00 |
CJ TOTAL (II) | 51 902.00 | | 51 902.00 | 51 902.00 |
CO Grand total (0 to V) | 390 034.00 | 194 047.00 | 195 987.00 | 390 034.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DH Retained earnings | -114 876.00 | -107 374.00 | | -114 876.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 37 613.00 | -7 502.00 | | 37 613.00 |
DL TOTAL (I) | -69 263.00 | -106 876.00 | | -69 263.00 |
DV Miscellaneous Loans and Financial Debts (4) | 260 758.00 | 280 718.00 | | 260 758.00 |
DX Trade payables and related accounts | 1 344.00 | 1 618.00 | | 1 344.00 |
DY Tax and social security liabilities | 3 147.00 | | | 3 147.00 |
EA Other liabilities | | 10 800.00 | | |
EC TOTAL (IV) | 265 249.00 | 293 136.00 | | 265 249.00 |
EE Grand total (I to V) | 195 987.00 | 186 260.00 | | 195 987.00 |
EI Including equity loans | 260 758.00 | | | 260 758.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 49 322.00 | | 49 322.00 | 49 322.00 |
FJ Net sales | 49 322.00 | | 49 322.00 | 49 322.00 |
FR Total operating income (I) | | | 49 322.00 | |
FW Other purchases and external expenses | | | 1 736.00 | |
FX Taxes, duties, and similar payments | | | 1 724.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 8 249.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 11 710.00 | |
GG - OPERATING RESULT (I - II) | | | 37 613.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 37 613.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 49 322.00 | 4 359.00 | | 49 322.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 710.00 | 11 861.00 | | 11 710.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 37 613.00 | -7 502.00 | | 37 613.00 |
| |
| 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 | 338 132.00 | | | 338 132.00 |
I4 DECREASES Grand Total | | | 338 132.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 338 132.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 338 132.00 | | | 338 132.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 185 798.00 | 8 249.00 | | 185 798.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 185 798.00 | 8 249.00 | | 185 798.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 1 344.00 | 1 344.00 | | 1 344.00 |
UX Other trade receivables | 5 929.00 | 5 929.00 | 5.00 | 5 929.00 |
VB VAT | 1 756.00 | 1 756.00 | | 1 756.00 |
VI Group and Associates | 260 758.00 | 260 758.00 | | 260 758.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 685.00 | 7 685.00 | | 7 685.00 |
VW VAT | 3 147.00 | 3 147.00 | | 3 147.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 265 249.00 | 265 249.00 | | 265 249.00 |
