| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 32 444.00 | | 32 444.00 | 32 444.00 |
AP Buildings | 156 273.00 | 9 242.00 | 147 031.00 | 156 273.00 |
AT Other tangible assets | 27 578.00 | 4 864.00 | 22 713.00 | 27 578.00 |
BJ TOTAL (I) | 216 295.00 | 14 107.00 | 202 189.00 | 216 295.00 |
BX Customers and related accounts | 10 437.00 | | 10 437.00 | 10 437.00 |
BZ Other receivables | 596.00 | | 596.00 | 596.00 |
CF Cash and cash equivalents | 6 212.00 | | 6 212.00 | 6 212.00 |
CH Prepaid expenses | 820.00 | | 820.00 | 820.00 |
CJ TOTAL (II) | 18 065.00 | | 18 065.00 | 18 065.00 |
CO Grand total (0 to V) | 234 360.00 | 14 107.00 | 220 254.00 | 234 360.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | 5 152.00 | -8 147.00 | | 5 152.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 335.00 | 13 299.00 | | 4 335.00 |
DL TOTAL (I) | 19 486.00 | 15 152.00 | | 19 486.00 |
DU Loans and Debts from Credit Institutions (3) | 116 108.00 | 136 592.00 | | 116 108.00 |
DV Miscellaneous Loans and Financial Debts (4) | 74 758.00 | 73 643.00 | | 74 758.00 |
DX Trade payables and related accounts | 2 094.00 | 803.00 | | 2 094.00 |
DY Tax and social security liabilities | 2 613.00 | 3 232.00 | | 2 613.00 |
EA Other liabilities | 5 193.00 | 5 187.00 | | 5 193.00 |
EC TOTAL (IV) | 200 767.00 | 219 457.00 | | 200 767.00 |
EE Grand total (I to V) | 220 254.00 | 234 609.00 | | 220 254.00 |
EG Accrued income and payables due within one year | 27 660.00 | 82 899.00 | | 27 660.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 36.00 | 34.00 | | 36.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 34 790.00 | | 34 790.00 | 34 790.00 |
FJ Net sales | 34 790.00 | | 34 790.00 | 34 790.00 |
FQ Other income | | | -2.00 | |
FR Total operating income (I) | | | 34 788.00 | |
FW Other purchases and external expenses | | | 3 284.00 | |
FX Taxes, duties, and similar payments | | | 14 763.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 998.00 | |
GF Total Operating Expenses (II) | | | 26 044.00 | |
GG - OPERATING RESULT (I - II) | | | 8 743.00 | |
GR Interest and similar expenses | | | 3 532.00 | |
GU Total financial expenses (VI) | | | 3 532.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 532.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 212.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 10.00 | | |
HH Total exceptional expenses (VIII) | | 10.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -10.00 | | |
HK Income tax | 877.00 | 1 493.00 | | 877.00 |
HL TOTAL REVENUE (I + III + V + VII) | 34 788.00 | 35 362.00 | | 34 788.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 30 453.00 | 22 063.00 | | 30 453.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 335.00 | 13 299.00 | | 4 335.00 |
| |
| 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 | 216 295.00 | | | 216 295.00 |
I4 DECREASES Grand Total | | | 216 295.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 216 295.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 216 295.00 | | | 216 295.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 109.00 | 7 998.00 | | 6 109.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 6 109.00 | 7 998.00 | | 6 109.00 |
| |
| 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 | 2 094.00 | 2 094.00 | | 2 094.00 |
8K Other liabilities (including liabilities related to repo transactions) | 79 951.00 | 2 038.00 | 77 913.00 | 79 951.00 |
UX Other trade receivables | 10 437.00 | | | 10 437.00 |
VG Loans with a maturity of up to one year at origin | 36.00 | 36.00 | | 36.00 |
VH Loans with a maturity of more than one year at origin | 116 072.00 | 20 878.00 | 87 591.00 | 116 072.00 |
VK Loans repaid during the year | 20 485.00 | | | 20 485.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 613.00 | 2 613.00 | | 2 613.00 |
VS Prepaid expenses | 820.00 | | | 820.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 11 853.00 | 11 853.00 | | 11 853.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 200 767.00 | 27 660.00 | 165 504.00 | 200 767.00 |
