| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 23 000.00 | | 23 000.00 | 23 000.00 |
AP Buildings | 207 000.00 | 76 660.00 | 130 340.00 | 207 000.00 |
BJ TOTAL (I) | 230 000.00 | 76 660.00 | 153 340.00 | 230 000.00 |
BZ Other receivables | 234.00 | | 234.00 | 234.00 |
CF Cash and cash equivalents | 422.00 | | 422.00 | 422.00 |
CJ TOTAL (II) | 656.00 | | 656.00 | 656.00 |
CO Grand total (0 to V) | 230 656.00 | 76 660.00 | 153 996.00 | 230 656.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DH Retained earnings | 11 758.00 | | | 11 758.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 610.00 | | | 5 610.00 |
DL TOTAL (I) | 18 369.00 | | | 18 369.00 |
DU Loans and Debts from Credit Institutions (3) | 116 253.00 | | | 116 253.00 |
DV Miscellaneous Loans and Financial Debts (4) | 18 175.00 | | | 18 175.00 |
DX Trade payables and related accounts | 1 200.00 | | | 1 200.00 |
EC TOTAL (IV) | 135 628.00 | | | 135 628.00 |
EE Grand total (I to V) | 153 996.00 | | | 153 996.00 |
EG Accrued income and payables due within one year | 35 354.00 | | | 35 354.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 24 888.00 | | 24 888.00 | 24 888.00 |
FJ Net sales | 24 888.00 | | 24 888.00 | 24 888.00 |
FR Total operating income (I) | | | 24 888.00 | |
FW Other purchases and external expenses | | | 3 580.00 | |
FX Taxes, duties, and similar payments | | | 1 393.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 9 166.00 | |
GF Total Operating Expenses (II) | | | 14 139.00 | |
GG - OPERATING RESULT (I - II) | | | 10 750.00 | |
GR Interest and similar expenses | | | 3 117.00 | |
GU Total financial expenses (VI) | | | 3 117.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 117.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 632.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 022.00 | | | 2 022.00 |
HL TOTAL REVENUE (I + III + V + VII) | 24 888.00 | | | 24 888.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 19 278.00 | | | 19 278.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 610.00 | | | 5 610.00 |
| |
| 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 | 230 000.00 | | | 230 000.00 |
I4 DECREASES Grand Total | | | 230 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 230 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 230 000.00 | | | 230 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 67 495.00 | 9 166.00 | | 67 495.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 67 495.00 | 9 166.00 | | 67 495.00 |
| |
| 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 | 5 175.00 | 5 175.00 | | 5 175.00 |
8B Suppliers and Related Accounts | 1 200.00 | 1 200.00 | | 1 200.00 |
VB VAT | 220.00 | 220.00 | | 220.00 |
VH Loans with a maturity of more than one year at origin | 116 253.00 | 15 979.00 | 100 274.00 | 116 253.00 |
VI Group and Associates | 13 000.00 | 13 000.00 | | 13 000.00 |
VK Loans repaid during the year | 15 502.00 | | | 15 502.00 |
VM Income taxes | 14.00 | 14.00 | | 14.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 234.00 | 234.00 | | 234.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 135 628.00 | 35 354.00 | 100 274.00 | 135 628.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 1 393.00 | | | 1 393.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 1 444.00 | | | 1 444.00 |
ST Other accounts | 775.00 | | | 775.00 |
XQ Rental, rental and co-ownership charges | 1 360.00 | | | 1 360.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 393.00 | | | 1 393.00 |
YY Amount of VAT collected | 4 439.00 | | | 4 439.00 |
YZ Total deductible VAT on goods and services | 220.00 | | | 220.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 3 580.00 | | | 3 580.00 |
