| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 102 000.00 | | 102 000.00 | 102 000.00 |
AP Buildings | 918 000.00 | 236 333.00 | 681 667.00 | 918 000.00 |
BJ TOTAL (I) | 1 020 000.00 | 236 333.00 | 783 667.00 | 1 020 000.00 |
BV Advances and down payments on orders | 30 000.00 | | 30 000.00 | 30 000.00 |
BX Customers and related accounts | 20 903.00 | | 20 903.00 | 20 903.00 |
BZ Other receivables | 852.00 | | 852.00 | 852.00 |
CF Cash and cash equivalents | 326 113.00 | | 326 113.00 | 326 113.00 |
CJ TOTAL (II) | 377 868.00 | | 377 868.00 | 377 868.00 |
CO Grand total (0 to V) | 1 397 868.00 | 236 333.00 | 1 161 535.00 | 1 397 868.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 32 666.00 | 21 872.00 | | 32 666.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -21 984.00 | 10 794.00 | | -21 984.00 |
DL TOTAL (I) | 11 782.00 | 33 766.00 | | 11 782.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 133 516.00 | 1 107 412.00 | | 1 133 516.00 |
DX Trade payables and related accounts | 4 314.00 | 4 212.00 | | 4 314.00 |
DY Tax and social security liabilities | 11 923.00 | 11 152.00 | | 11 923.00 |
EC TOTAL (IV) | 1 149 753.00 | 1 122 776.00 | | 1 149 753.00 |
EE Grand total (I to V) | 1 161 535.00 | 1 156 542.00 | | 1 161 535.00 |
EG Accrued income and payables due within one year | 1 149 753.00 | 1 122 776.00 | | 1 149 753.00 |
EI Including equity loans | 1 133 516.00 | | | 1 133 516.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 60 000.00 | | 60 000.00 | 60 000.00 |
FJ Net sales | 60 000.00 | | 60 000.00 | 60 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 419.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 62 420.00 | |
FW Other purchases and external expenses | | | 3 816.00 | |
FX Taxes, duties, and similar payments | | | 4 579.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 49 518.00 | |
GF Total Operating Expenses (II) | | | 57 913.00 | |
GG - OPERATING RESULT (I - II) | | | 4 507.00 | |
GR Interest and similar expenses | | | 2 104.00 | |
GU Total financial expenses (VI) | | | 2 104.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 104.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 403.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 1 362.00 | | |
HD Total exceptional income (VII) | | 1 362.00 | | |
HE Exceptional expenses on management operations | 24 027.00 | 23.00 | | 24 027.00 |
HH Total exceptional expenses (VIII) | 24 027.00 | 23.00 | | 24 027.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -24 027.00 | 1 339.00 | | -24 027.00 |
HK Income tax | 360.00 | 1 699.00 | | 360.00 |
HL TOTAL REVENUE (I + III + V + VII) | 62 420.00 | 73 439.00 | | 62 420.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 84 404.00 | 62 644.00 | | 84 404.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -21 984.00 | 10 794.00 | | -21 984.00 |
| |
| 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 | 1 020 000.00 | | | 1 020 000.00 |
I4 DECREASES Grand Total | | | 1 020 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 020 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 020 000.00 | | | 1 020 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 186 815.00 | 49 518.00 | | 186 815.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 186 815.00 | 49 518.00 | | 186 815.00 |
| |
| 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 | 4 314.00 | 4 314.00 | | 4 314.00 |
8E Income Taxes | 360.00 | 360.00 | | 360.00 |
UX Other trade receivables | 20 903.00 | 20 903.00 | | 20 903.00 |
VB VAT | 852.00 | 852.00 | | 852.00 |
VI Group and Associates | 1 133 516.00 | 1 133 516.00 | | 1 133 516.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 079.00 | 5 079.00 | | 5 079.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 21 755.00 | 21 755.00 | | 21 755.00 |
VW VAT | 6 484.00 | 6 484.00 | | 6 484.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 149 753.00 | 1 149 753.00 | | 1 149 753.00 |
