| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 239 000.00 | 57 040.00 | 181 960.00 | 239 000.00 |
AT Other tangible assets | 6 000.00 | 5 155.00 | 845.00 | 6 000.00 |
BJ TOTAL (I) | 245 000.00 | 62 195.00 | 182 805.00 | 245 000.00 |
BZ Other receivables | 45 308.00 | | 45 308.00 | 45 308.00 |
CF Cash and cash equivalents | 2 931.00 | | 2 931.00 | 2 931.00 |
CJ TOTAL (II) | 48 239.00 | | 48 239.00 | 48 239.00 |
CO Grand total (0 to V) | 293 239.00 | 62 195.00 | 231 043.00 | 293 239.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 24 000.00 | 24 000.00 | | 24 000.00 |
DH Retained earnings | -40 386.00 | -32 506.00 | | -40 386.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -8 050.00 | -7 880.00 | | -8 050.00 |
DL TOTAL (I) | -24 436.00 | -16 386.00 | | -24 436.00 |
DU Loans and Debts from Credit Institutions (3) | 250 712.00 | 250 712.00 | | 250 712.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6.00 | 154.00 | | 6.00 |
DX Trade payables and related accounts | 2 640.00 | 2 640.00 | | 2 640.00 |
DY Tax and social security liabilities | 2 122.00 | 1 588.00 | | 2 122.00 |
EC TOTAL (IV) | 255 480.00 | 255 094.00 | | 255 480.00 |
EE Grand total (I to V) | 231 043.00 | 238 708.00 | | 231 043.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 10 202.00 | | 10 202.00 | 10 202.00 |
FJ Net sales | 10 202.00 | | 10 202.00 | 10 202.00 |
FR Total operating income (I) | | | 10 202.00 | |
FW Other purchases and external expenses | | | 2 778.00 | |
FX Taxes, duties, and similar payments | | | 1 362.00 | |
FZ Social Security Contributions | | | 2 084.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 239.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 13 464.00 | |
GG - OPERATING RESULT (I - II) | | | -3 262.00 | |
GR Interest and similar expenses | | | 10 989.00 | |
GU Total financial expenses (VI) | | | 10 989.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -10 989.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -14 250.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 6 200.00 | 6 500.00 | | 6 200.00 |
HD Total exceptional income (VII) | 6 200.00 | 6 500.00 | | 6 200.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 6 200.00 | 6 500.00 | | 6 200.00 |
HL TOTAL REVENUE (I + III + V + VII) | 16 402.00 | 16 664.00 | | 16 402.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 24 453.00 | 24 544.00 | | 24 453.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -8 050.00 | -7 880.00 | | -8 050.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 54 956.00 | 7 239.00 | | 54 956.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 54 956.00 | 7 239.00 | | 54 956.00 |
| |
| 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 | 6.00 | 6.00 | | 6.00 |
8B Suppliers and Related Accounts | 2 640.00 | 2 640.00 | | 2 640.00 |
8D Social Security and Other Social Organizations | 2 122.00 | 2 122.00 | | 2 122.00 |
VG Loans with a maturity of up to one year at origin | 250 712.00 | | | 250 712.00 |
VS Prepaid expenses | 45 308.00 | 45 308.00 | | 45 308.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 45 308.00 | 45 308.00 | | 45 308.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 255 480.00 | 4 768.00 | | 255 480.00 |
