| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 566 475.00 | | 566 475.00 | 566 475.00 |
AP Buildings | 8 851.00 | 145.00 | 8 706.00 | 8 851.00 |
BJ TOTAL (I) | 575 326.00 | 145.00 | 575 181.00 | 575 326.00 |
BX Customers and related accounts | 6 223.00 | | 6 223.00 | 6 223.00 |
BZ Other receivables | 3 056.00 | | 3 056.00 | 3 056.00 |
CF Cash and cash equivalents | 18 746.00 | | 18 746.00 | 18 746.00 |
CJ TOTAL (II) | 28 024.00 | | 28 024.00 | 28 024.00 |
CO Grand total (0 to V) | 603 351.00 | 145.00 | 603 206.00 | 603 351.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 102.00 | | | 102.00 |
DB Share, merger, contribution premiums, etc. | 588 226.00 | | | 588 226.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 185.00 | | | 5 185.00 |
DK Regulated provisions | 218.00 | | | 218.00 |
DL TOTAL (I) | 593 731.00 | | | 593 731.00 |
DV Miscellaneous Loans and Financial Debts (4) | 33.00 | | | 33.00 |
DX Trade payables and related accounts | 3 123.00 | | | 3 123.00 |
DY Tax and social security liabilities | 6 320.00 | | | 6 320.00 |
EC TOTAL (IV) | 9 475.00 | | | 9 475.00 |
EE Grand total (I to V) | 603 206.00 | | | 603 206.00 |
EI Including equity loans | 33.00 | | | 33.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 20 006.00 | | 20 006.00 | 20 006.00 |
FJ Net sales | 20 006.00 | | 20 006.00 | 20 006.00 |
FQ Other income | | | 1 510.00 | |
FR Total operating income (I) | | | 21 516.00 | |
FW Other purchases and external expenses | | | 13 952.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 145.00 | |
GF Total Operating Expenses (II) | | | 14 097.00 | |
GG - OPERATING RESULT (I - II) | | | 7 419.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 419.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 218.00 | | | 218.00 |
HH Total exceptional expenses (VIII) | 218.00 | | | 218.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -218.00 | | | -218.00 |
HK Income tax | 2 016.00 | | | 2 016.00 |
HL TOTAL REVENUE (I + III + V + VII) | 21 516.00 | | | 21 516.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 16 331.00 | | | 16 331.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 185.00 | | | 5 185.00 |
| |
| 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 | | | 575 326.00 | |
I4 DECREASES Grand Total | | | 575 326.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 575 326.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 575 326.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 145.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 145.00 | | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 218.00 | | |
7C Grand total | | 218.00 | | |
UJ - Exceptional | | 218.00 | | |
| |
| 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 | 33.00 | 33.00 | | 33.00 |
8B Suppliers and Related Accounts | 3 123.00 | 3 123.00 | | 3 123.00 |
8E Income Taxes | 2 016.00 | 2 016.00 | | 2 016.00 |
UX Other trade receivables | 6 223.00 | 6 223.00 | | 6 223.00 |
VB VAT | 3 056.00 | 3 056.00 | | 3 056.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 278.00 | 9 278.00 | | 9 278.00 |
VW VAT | 4 303.00 | 4 303.00 | | 4 303.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 9 475.00 | 9 475.00 | | 9 475.00 |
