| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 23 060.00 | | 23 060.00 | 23 060.00 |
AP Buildings | 207 618.00 | 32 526.00 | 175 091.00 | 207 618.00 |
AT Other tangible assets | 105 628.00 | 32 800.00 | 72 828.00 | 105 628.00 |
BJ TOTAL (I) | 336 306.00 | 65 326.00 | 270 980.00 | 336 306.00 |
BZ Other receivables | 983.00 | | 983.00 | 983.00 |
CF Cash and cash equivalents | 904.00 | | 904.00 | 904.00 |
CH Prepaid expenses | 154.00 | | 154.00 | 154.00 |
CJ TOTAL (II) | 2 041.00 | | 2 041.00 | 2 041.00 |
CO Grand total (0 to V) | 338 347.00 | 65 326.00 | 273 020.00 | 338 347.00 |
| |
| 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 | -93 415.00 | -82 033.00 | | -93 415.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -11 086.00 | -11 382.00 | | -11 086.00 |
DL TOTAL (I) | -94 501.00 | -83 415.00 | | -94 501.00 |
DU Loans and Debts from Credit Institutions (3) | 65 173.00 | 71 260.00 | | 65 173.00 |
DV Miscellaneous Loans and Financial Debts (4) | 300 177.00 | 291 332.00 | | 300 177.00 |
DX Trade payables and related accounts | 2 172.00 | 2 056.00 | | 2 172.00 |
EC TOTAL (IV) | 367 521.00 | 364 648.00 | | 367 521.00 |
EE Grand total (I to V) | 273 020.00 | 281 234.00 | | 273 020.00 |
EG Accrued income and payables due within one year | 308 619.00 | 299 429.00 | | 308 619.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 6 910.00 | | 6 910.00 | 6 910.00 |
FJ Net sales | 6 910.00 | | 6 910.00 | 6 910.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 844.00 | |
FR Total operating income (I) | | | 7 754.00 | |
FW Other purchases and external expenses | | | 5 698.00 | |
FX Taxes, duties, and similar payments | | | 1 654.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 8 677.00 | |
GF Total Operating Expenses (II) | | | 16 030.00 | |
GG - OPERATING RESULT (I - II) | | | -8 276.00 | |
GR Interest and similar expenses | | | 2 810.00 | |
GU Total financial expenses (VI) | | | 2 810.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 810.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -11 086.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 844.00 | | | 844.00 |
HL TOTAL REVENUE (I + III + V + VII) | 7 754.00 | 8 090.00 | | 7 754.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 18 839.00 | 19 472.00 | | 18 839.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -11 086.00 | -11 382.00 | | -11 086.00 |
| |
| 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 | 336 306.00 | | | 336 306.00 |
I4 DECREASES Grand Total | | | 336 306.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 336 306.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 336 306.00 | | | 336 306.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 56 649.00 | 8 677.00 | | 56 649.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 56 649.00 | 8 677.00 | | 56 649.00 |
| |
| 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 | 2 172.00 | 2 172.00 | | 2 172.00 |
VH Loans with a maturity of more than one year at origin | 65 173.00 | 6 271.00 | 29 752.00 | 65 173.00 |
VI Group and Associates | 300 177.00 | 300 177.00 | | 300 177.00 |
VK Loans repaid during the year | 6 087.00 | | | 6 087.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 983.00 | 983.00 | | 983.00 |
VS Prepaid expenses | 154.00 | 154.00 | | 154.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 137.00 | 1 137.00 | | 1 137.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 367 521.00 | 308 619.00 | 29 752.00 | 367 521.00 |
