| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 13 446.00 | | 13 446.00 | 13 446.00 |
AP Buildings | 83 253.00 | 44 332.00 | 38 921.00 | 83 253.00 |
AT Other tangible assets | 7 692.00 | 7 692.00 | | 7 692.00 |
BJ TOTAL (I) | 104 392.00 | 52 024.00 | 52 368.00 | 104 392.00 |
BX Customers and related accounts | 7 761.00 | 3 627.00 | 4 134.00 | 7 761.00 |
BZ Other receivables | 426 885.00 | | 426 885.00 | 426 885.00 |
CF Cash and cash equivalents | 10 440.00 | | 10 440.00 | 10 440.00 |
CJ TOTAL (II) | 445 085.00 | 3 627.00 | 441 459.00 | 445 085.00 |
CO Grand total (0 to V) | 549 477.00 | 55 651.00 | 493 827.00 | 549 477.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 508 000.00 | 508 000.00 | | 508 000.00 |
DH Retained earnings | -13 318.00 | -12 951.00 | | -13 318.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 723.00 | -367.00 | | -1 723.00 |
DL TOTAL (I) | 492 959.00 | 494 682.00 | | 492 959.00 |
DX Trade payables and related accounts | | 60.00 | | |
DY Tax and social security liabilities | 867.00 | 3 510.00 | | 867.00 |
EC TOTAL (IV) | 867.00 | 3 570.00 | | 867.00 |
EE Grand total (I to V) | 493 827.00 | 498 252.00 | | 493 827.00 |
EG Accrued income and payables due within one year | 867.00 | 3 570.00 | | 867.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 7 268.00 | |
FJ Net sales | | | 7 268.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | 7 268.00 | |
FW Other purchases and external expenses | | | 5 891.00 | |
FX Taxes, duties, and similar payments | | | 1 002.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 106.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 9 000.00 | |
GG - OPERATING RESULT (I - II) | | | -1 732.00 | |
GL Other interest and similar income | | | 9.00 | |
GP Total financial income (V) | | | 9.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 9.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 723.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 57 630.00 | | |
HD Total exceptional income (VII) | | 57 630.00 | | |
HF Exceptional expenses on capital transactions | | 53 154.00 | | |
HH Total exceptional expenses (VIII) | | 53 154.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 4 476.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 7 277.00 | 65 205.00 | | 7 277.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 000.00 | 65 572.00 | | 9 000.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 723.00 | -367.00 | | -1 723.00 |
