| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 37 190.00 | | 37 190.00 | 37 190.00 |
AP Buildings | 334 709.00 | 165 932.00 | 168 777.00 | 334 709.00 |
AT Other tangible assets | 17 898.00 | 17 898.00 | | 17 898.00 |
BJ TOTAL (I) | 389 797.00 | 183 830.00 | 205 967.00 | 389 797.00 |
BZ Other receivables | 548.00 | | 548.00 | 548.00 |
CF Cash and cash equivalents | 8 680.00 | | 8 680.00 | 8 680.00 |
CJ TOTAL (II) | 9 228.00 | | 9 228.00 | 9 228.00 |
CO Grand total (0 to V) | 399 025.00 | 183 830.00 | 215 195.00 | 399 025.00 |
| |
| 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 | -326 571.00 | -312 336.00 | | -326 571.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -14 743.00 | -14 234.00 | | -14 743.00 |
DL TOTAL (I) | -333 313.00 | -318 571.00 | | -333 313.00 |
DV Miscellaneous Loans and Financial Debts (4) | 546 354.00 | 547 235.00 | | 546 354.00 |
DX Trade payables and related accounts | 2 154.00 | 1 284.00 | | 2 154.00 |
EC TOTAL (IV) | 548 509.00 | 548 519.00 | | 548 509.00 |
EE Grand total (I to V) | 215 195.00 | 229 949.00 | | 215 195.00 |
EG Accrued income and payables due within one year | 548 509.00 | 548 519.00 | | 548 509.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 3 550.00 | |
FX Taxes, duties, and similar payments | | | 1 151.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 10 041.00 | |
GF Total Operating Expenses (II) | | | 14 743.00 | |
GG - OPERATING RESULT (I - II) | | | -14 743.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -14 743.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 1.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 14 743.00 | 14 235.00 | | 14 743.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -14 743.00 | -14 234.00 | | -14 743.00 |
| |
| 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 | 389 797.00 | | | 389 797.00 |
I4 DECREASES Grand Total | | | 389 797.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 389 797.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 389 797.00 | | | 389 797.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 173 788.00 | 10 041.00 | | 173 788.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 173 788.00 | 10 041.00 | | 173 788.00 |
| |
| 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 | 2 154.00 | 2 154.00 | | 2 154.00 |
VB VAT | 548.00 | 548.00 | | 548.00 |
VI Group and Associates | 546 354.00 | 546 354.00 | | 546 354.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 548.00 | 548.00 | | 548.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 548 509.00 | 548 509.00 | | 548 509.00 |
