| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 681 881.00 | 316 992.00 | 364 889.00 | 681 881.00 |
AT Other tangible assets | 2 590.00 | 2 590.00 | | 2 590.00 |
BD Other fixed assets | 50.00 | | 50.00 | 50.00 |
BJ TOTAL (I) | 684 521.00 | 319 582.00 | 364 939.00 | 684 521.00 |
BX Customers and related accounts | 30 516.00 | | 30 516.00 | 30 516.00 |
BZ Other receivables | 5 354.00 | | 5 354.00 | 5 354.00 |
CF Cash and cash equivalents | 715.00 | | 715.00 | 715.00 |
CH Prepaid expenses | 1 588.00 | | 1 588.00 | 1 588.00 |
CJ TOTAL (II) | 38 173.00 | | 38 173.00 | 38 173.00 |
CO Grand total (0 to V) | 722 694.00 | 319 582.00 | 403 112.00 | 722 694.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | -253 519.00 | -240 934.00 | | -253 519.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 109.00 | -12 585.00 | | -6 109.00 |
DL TOTAL (I) | -249 628.00 | -243 519.00 | | -249 628.00 |
DU Loans and Debts from Credit Institutions (3) | 425 378.00 | 459 195.00 | | 425 378.00 |
DV Miscellaneous Loans and Financial Debts (4) | 203 052.00 | 369 711.00 | | 203 052.00 |
DX Trade payables and related accounts | 22 025.00 | 21 840.00 | | 22 025.00 |
DY Tax and social security liabilities | 2 285.00 | 2 327.00 | | 2 285.00 |
EC TOTAL (IV) | 652 740.00 | 853 073.00 | | 652 740.00 |
EE Grand total (I to V) | 403 112.00 | 609 555.00 | | 403 112.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 81 828.00 | | 81 828.00 | 81 828.00 |
FJ Net sales | 81 828.00 | | 81 828.00 | 81 828.00 |
FR Total operating income (I) | | | 81 828.00 | |
FW Other purchases and external expenses | | | 17 309.00 | |
FX Taxes, duties, and similar payments | | | 1 620.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 46 656.00 | |
GF Total Operating Expenses (II) | | | 65 586.00 | |
GG - OPERATING RESULT (I - II) | | | 16 242.00 | |
GK Income from other securities and fixed asset receivables | | | 1.00 | |
GL Other interest and similar income | | | 700.00 | |
GP Total financial income (V) | | | 701.00 | |
GR Interest and similar expenses | | | 23 410.00 | |
GU Total financial expenses (VI) | | | 23 410.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -22 710.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 467.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 358.00 | | | 358.00 |
HD Total exceptional income (VII) | 358.00 | | | 358.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 358.00 | | | 358.00 |
HL TOTAL REVENUE (I + III + V + VII) | 82 887.00 | 84 417.00 | | 82 887.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 88 996.00 | 97 002.00 | | 88 996.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 109.00 | -12 585.00 | | -6 109.00 |
