| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 42 096.00 | | 42 096.00 | 42 096.00 |
AP Buildings | 378 863.00 | 134 445.00 | 244 419.00 | 378 863.00 |
AT Other tangible assets | 26 720.00 | 26 720.00 | | 26 720.00 |
BJ TOTAL (I) | 447 679.00 | 161 165.00 | 286 515.00 | 447 679.00 |
BX Customers and related accounts | 25 287.00 | 16 841.00 | 8 446.00 | 25 287.00 |
BZ Other receivables | 1 842.00 | | 1 842.00 | 1 842.00 |
CF Cash and cash equivalents | 3 095.00 | | 3 095.00 | 3 095.00 |
CJ TOTAL (II) | 30 224.00 | 16 841.00 | 13 384.00 | 30 224.00 |
CO Grand total (0 to V) | 477 904.00 | 178 005.00 | 299 898.00 | 477 904.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -153 005.00 | -151 909.00 | | -153 005.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 372.00 | -1 096.00 | | -3 372.00 |
DL TOTAL (I) | -155 377.00 | -152 005.00 | | -155 377.00 |
DV Miscellaneous Loans and Financial Debts (4) | 451 016.00 | 458 603.00 | | 451 016.00 |
DX Trade payables and related accounts | 1 800.00 | 1 800.00 | | 1 800.00 |
DY Tax and social security liabilities | 2 460.00 | 1 537.00 | | 2 460.00 |
EA Other liabilities | | 275.00 | | |
EC TOTAL (IV) | 455 276.00 | 462 214.00 | | 455 276.00 |
EE Grand total (I to V) | 299 898.00 | 310 209.00 | | 299 898.00 |
EG Accrued income and payables due within one year | 455 276.00 | 462 214.00 | | 455 276.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 18 097.00 | | 18 097.00 | 18 097.00 |
FJ Net sales | 18 097.00 | | 18 097.00 | 18 097.00 |
FR Total operating income (I) | | | 18 097.00 | |
FW Other purchases and external expenses | | | 2 485.00 | |
FX Taxes, duties, and similar payments | | | 1 201.00 | |
FZ Social Security Contributions | | | 1 218.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 8 946.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 7 620.00 | |
GF Total Operating Expenses (II) | | | 21 470.00 | |
GG - OPERATING RESULT (I - II) | | | -3 372.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 372.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 18 097.00 | 20 877.00 | | 18 097.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 21 470.00 | 21 974.00 | | 21 470.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 372.00 | -1 096.00 | | -3 372.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 152 219.00 | 8 946.00 | | 152 219.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 152 219.00 | 8 946.00 | | 152 219.00 |
