| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 36 000.00 | | 36 000.00 | 36 000.00 |
AP Buildings | 324 000.00 | 66 139.00 | 257 860.00 | 324 000.00 |
BJ TOTAL (I) | 360 015.00 | 66 139.00 | 293 875.00 | 360 015.00 |
BX Customers and related accounts | 384.00 | | 384.00 | 384.00 |
BZ Other receivables | 135.00 | | 135.00 | 135.00 |
CF Cash and cash equivalents | 18 703.00 | | 18 703.00 | 18 703.00 |
CJ TOTAL (II) | 19 223.00 | | 19 223.00 | 19 223.00 |
CO Grand total (0 to V) | 379 238.00 | 66 139.00 | 313 098.00 | 379 238.00 |
CU Other investments | 15.00 | | 15.00 | 15.00 |
| |
| 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 | -24 656.00 | | | -24 656.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 412.00 | | | 1 412.00 |
DL TOTAL (I) | -22 244.00 | | | -22 244.00 |
DU Loans and Debts from Credit Institutions (3) | 332 901.00 | | | 332 901.00 |
DX Trade payables and related accounts | 811.00 | | | 811.00 |
DY Tax and social security liabilities | 1 630.00 | | | 1 630.00 |
EC TOTAL (IV) | 335 343.00 | | | 335 343.00 |
EE Grand total (I to V) | 313 098.00 | | | 313 098.00 |
EG Accrued income and payables due within one year | 16 887.00 | | | 16 887.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 26 523.00 | | 26 523.00 | 26 523.00 |
FJ Net sales | 26 523.00 | | 26 523.00 | 26 523.00 |
FR Total operating income (I) | | | 26 523.00 | |
FW Other purchases and external expenses | | | 1 943.00 | |
FX Taxes, duties, and similar payments | | | 2 304.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 13 924.00 | |
GF Total Operating Expenses (II) | | | 18 172.00 | |
GG - OPERATING RESULT (I - II) | | | 8 350.00 | |
GR Interest and similar expenses | | | 6 939.00 | |
GU Total financial expenses (VI) | | | 6 939.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -6 938.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 412.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 26 523.00 | | | 26 523.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 25 111.00 | | | 25 111.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 412.00 | | | 1 412.00 |
| |
| 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 | 360 015.00 | | | 360 015.00 |
I3 DECREASES Total Financial Fixed Assets | | | 15.00 | |
I4 DECREASES Grand Total | | | 360 015.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 360 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 360 000.00 | | | 360 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 15.00 | | | 15.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 52 215.00 | 13 924.00 | | 52 215.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 52 215.00 | 13 924.00 | | 52 215.00 |
| |
| 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 | 811.00 | 811.00 | | 811.00 |
UX Other trade receivables | 384.00 | 384.00 | | 384.00 |
VB VAT | 135.00 | 135.00 | | 135.00 |
VH Loans with a maturity of more than one year at origin | 332 901.00 | 14 445.00 | 60 881.00 | 332 901.00 |
VK Loans repaid during the year | 3 677.00 | | | 3 677.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 519.00 | 519.00 | | 519.00 |
VW VAT | 1 630.00 | 1 630.00 | | 1 630.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 335 343.00 | 16 887.00 | 60 881.00 | 335 343.00 |
| |
| 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 | 1 923.00 | | | 1 923.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 672.00 | | | 672.00 |
ST Other accounts | 1 270.00 | | | 1 270.00 |
YW Business tax | 381.00 | | | 381.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 304.00 | | | 2 304.00 |
YY Amount of VAT collected | 5 304.00 | | | 5 304.00 |
YZ Total deductible VAT on goods and services | 134.00 | | | 134.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 1 943.00 | | | 1 943.00 |
