| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 156 435.00 | | 156 435.00 | 156 435.00 |
AP Buildings | 472 500.00 | 109 913.00 | 362 586.00 | 472 500.00 |
AT Other tangible assets | 30 719.00 | 9 875.00 | 20 844.00 | 30 719.00 |
BB Receivables related to investments | 241 803.00 | | 241 803.00 | 241 803.00 |
BJ TOTAL (I) | 902 448.00 | 119 788.00 | 782 659.00 | 902 448.00 |
BX Customers and related accounts | 22 040.00 | | 22 040.00 | 22 040.00 |
CF Cash and cash equivalents | 101 786.00 | | 101 786.00 | 101 786.00 |
CH Prepaid expenses | 7 135.00 | | 7 135.00 | 7 135.00 |
CJ TOTAL (II) | 130 962.00 | | 130 962.00 | 130 962.00 |
CO Grand total (0 to V) | 1 033 410.00 | 119 788.00 | 913 621.00 | 1 033 410.00 |
CU Other investments | 990.00 | | 990.00 | 990.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DD Legal reserve (1) | 200.00 | 200.00 | | 200.00 |
DG Other reserves | 734 650.00 | 745 620.00 | | 734 650.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -20 385.00 | -10 970.00 | | -20 385.00 |
DL TOTAL (I) | 716 464.00 | 736 850.00 | | 716 464.00 |
DU Loans and Debts from Credit Institutions (3) | 151 543.00 | 162 744.00 | | 151 543.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 221.00 | 8 684.00 | | 10 221.00 |
DX Trade payables and related accounts | 9 637.00 | 9 515.00 | | 9 637.00 |
DY Tax and social security liabilities | 24 579.00 | 15 144.00 | | 24 579.00 |
EA Other liabilities | 123.00 | 123.00 | | 123.00 |
EB Prepaid income (2) | 1 053.00 | 1 041.00 | | 1 053.00 |
EC TOTAL (IV) | 197 156.00 | 197 252.00 | | 197 156.00 |
EE Grand total (I to V) | 913 621.00 | 934 102.00 | | 913 621.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 99 310.00 | | 99 310.00 | 99 310.00 |
FJ Net sales | 99 310.00 | | 99 310.00 | 99 310.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | 99 310.00 | |
FW Other purchases and external expenses | | | 40 943.00 | |
FX Taxes, duties, and similar payments | | | 14 343.00 | |
FY Salaries and Wages | | | 26 751.00 | |
FZ Social Security Contributions | | | 14 674.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 21 448.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 118 159.00 | |
GG - OPERATING RESULT (I - II) | | | -18 849.00 | |
GK Income from other securities and fixed asset receivables | | | 2 909.00 | |
GP Total financial income (V) | | | 2 909.00 | |
GR Interest and similar expenses | | | 4 145.00 | |
GU Total financial expenses (VI) | | | 4 145.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 236.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -20 085.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 3 500.00 | | |
HD Total exceptional income (VII) | | 3 500.00 | | |
HE Exceptional expenses on management operations | 300.00 | | | 300.00 |
HH Total exceptional expenses (VIII) | 300.00 | | | 300.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -300.00 | 3 500.00 | | -300.00 |
HL TOTAL REVENUE (I + III + V + VII) | 102 219.00 | 109 563.00 | | 102 219.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 122 605.00 | 120 533.00 | | 122 605.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -20 385.00 | -10 970.00 | | -20 385.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 98 341.00 | 21 448.00 | | 98 341.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 98 341.00 | 21 448.00 | | 98 341.00 |
| |
| 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 | 10 221.00 | 10 221.00 | | 10 221.00 |
8B Suppliers and Related Accounts | 9 637.00 | 9 637.00 | | 9 637.00 |
8D Social Security and Other Social Organizations | 24 579.00 | 24 579.00 | | 24 579.00 |
8K Other liabilities (including liabilities related to repo transactions) | 123.00 | 123.00 | | 123.00 |
8L Deferred income | 1 053.00 | 1 053.00 | | 1 053.00 |
UT Other financial assets | 241 803.00 | | 241 803.00 | 241 803.00 |
VG Loans with a maturity of up to one year at origin | 151 543.00 | 11 726.00 | 48 938.00 | 151 543.00 |
VS Prepaid expenses | 29 176.00 | 29 176.00 | | 29 176.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 270 979.00 | 29 176.00 | 241 803.00 | 270 979.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 197 157.00 | 57 340.00 | 48 938.00 | 197 157.00 |
