| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 54 696.00 | | 54 696.00 | 54 696.00 |
AP Buildings | 218 784.00 | 52 349.00 | 166 435.00 | 218 784.00 |
AT Other tangible assets | 1 300.00 | 1 300.00 | | 1 300.00 |
BJ TOTAL (I) | 274 780.00 | 53 649.00 | 221 131.00 | 274 780.00 |
CF Cash and cash equivalents | 20 017.00 | | 20 017.00 | 20 017.00 |
CH Prepaid expenses | 141.00 | | 141.00 | 141.00 |
CJ TOTAL (II) | 20 158.00 | | 20 158.00 | 20 158.00 |
CO Grand total (0 to V) | 294 938.00 | 53 649.00 | 241 289.00 | 294 938.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 277 480.00 | 277 480.00 | | 277 480.00 |
DH Retained earnings | -31 879.00 | -32 449.00 | | -31 879.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 767.00 | 571.00 | | -4 767.00 |
DL TOTAL (I) | 240 835.00 | 245 601.00 | | 240 835.00 |
DX Trade payables and related accounts | | 60.00 | | |
DY Tax and social security liabilities | 454.00 | 531.00 | | 454.00 |
EC TOTAL (IV) | 454.00 | 591.00 | | 454.00 |
EE Grand total (I to V) | 241 289.00 | 246 192.00 | | 241 289.00 |
EG Accrued income and payables due within one year | 454.00 | 591.00 | | 454.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 14 357.00 | | 14 357.00 | 14 357.00 |
FJ Net sales | 14 357.00 | | 14 357.00 | 14 357.00 |
FR Total operating income (I) | | | 14 357.00 | |
FW Other purchases and external expenses | | | 11 162.00 | |
FX Taxes, duties, and similar payments | | | 481.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 481.00 | |
GF Total Operating Expenses (II) | | | 19 124.00 | |
GG - OPERATING RESULT (I - II) | | | -4 767.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 767.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 14 357.00 | 15 071.00 | | 14 357.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 19 124.00 | 14 500.00 | | 19 124.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 767.00 | 571.00 | | -4 767.00 |
| |
| 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 | 274 780.00 | | | 274 780.00 |
I4 DECREASES Grand Total | | | 274 780.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 274 780.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 274 780.00 | | | 274 780.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 46 168.00 | 7 481.00 | | 46 168.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 46 168.00 | 7 481.00 | | 46 168.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VQ Other Taxes, Duties, and Similar Debts | 454.00 | 454.00 | | 454.00 |
VS Prepaid expenses | 141.00 | 141.00 | | 141.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 141.00 | 141.00 | | 141.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 454.00 | 454.00 | | 454.00 |
