| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 295 938.00 | | 295 938.00 | 295 938.00 |
AP Buildings | 1 944 983.00 | 19 990.00 | 1 924 993.00 | 1 944 983.00 |
BJ TOTAL (I) | 2 240 921.00 | 19 990.00 | 2 220 931.00 | 2 240 921.00 |
BZ Other receivables | 4 075.00 | | 4 075.00 | 4 075.00 |
CF Cash and cash equivalents | 10 395.00 | | 10 395.00 | 10 395.00 |
CJ TOTAL (II) | 14 470.00 | | 14 470.00 | 14 470.00 |
CO Grand total (0 to V) | 2 255 391.00 | 19 990.00 | 2 235 401.00 | 2 255 391.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -37 198.00 | | | -37 198.00 |
DL TOTAL (I) | -36 198.00 | | | -36 198.00 |
DU Loans and Debts from Credit Institutions (3) | 2 240 738.00 | | | 2 240 738.00 |
DV Miscellaneous Loans and Financial Debts (4) | 24 279.00 | | | 24 279.00 |
DX Trade payables and related accounts | 6 582.00 | | | 6 582.00 |
EC TOTAL (IV) | 2 271 598.00 | | | 2 271 598.00 |
EE Grand total (I to V) | 2 235 401.00 | | | 2 235 401.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 361.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 19 990.00 | |
GF Total Operating Expenses (II) | | | 22 351.00 | |
GG - OPERATING RESULT (I - II) | | | -22 351.00 | |
GR Interest and similar expenses | | | 14 847.00 | |
GU Total financial expenses (VI) | | | 14 847.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -14 847.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -37 198.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 37 198.00 | | | 37 198.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -37 198.00 | | | -37 198.00 |
| |
| 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 | | | 2 240 921.00 | |
I4 DECREASES Grand Total | | | 2 240 921.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 240 921.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 2 240 921.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 19 990.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 19 990.00 | | |
| |
| 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 | 6 582.00 | 6 582.00 | | 6 582.00 |
VB VAT | 1 096.00 | 1 096.00 | | 1 096.00 |
VH Loans with a maturity of more than one year at origin | 2 240 738.00 | | | 2 240 738.00 |
VI Group and Associates | 24 279.00 | 24 279.00 | | 24 279.00 |
VJ Loans taken out during the year | 2 240 738.00 | | | 2 240 738.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 979.00 | 2 979.00 | | 2 979.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 075.00 | 4 075.00 | | 4 075.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 271 598.00 | 30 860.00 | | 2 271 598.00 |
