| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 811.00 | 1 811.00 | | 1 811.00 |
AN Land | 35 149.00 | | 35 149.00 | 35 149.00 |
AP Buildings | 316 345.00 | 158 612.00 | 157 733.00 | 316 345.00 |
AT Other tangible assets | 22 500.00 | 473.00 | 22 027.00 | 22 500.00 |
BJ TOTAL (I) | 375 805.00 | 160 896.00 | 214 909.00 | 375 805.00 |
BZ Other receivables | 6 154.00 | | 6 154.00 | 6 154.00 |
CF Cash and cash equivalents | 2 953.00 | | 2 953.00 | 2 953.00 |
CJ TOTAL (II) | 9 107.00 | | 9 107.00 | 9 107.00 |
CO Grand total (0 to V) | 384 912.00 | 160 896.00 | 224 016.00 | 384 912.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DH Retained earnings | -271 235.00 | -253 181.00 | | -271 235.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -16 358.00 | -18 055.00 | | -16 358.00 |
DL TOTAL (I) | -279 594.00 | -263 235.00 | | -279 594.00 |
DU Loans and Debts from Credit Institutions (3) | 465 429.00 | 465 429.00 | | 465 429.00 |
DV Miscellaneous Loans and Financial Debts (4) | 12 717.00 | 12 717.00 | | 12 717.00 |
DX Trade payables and related accounts | 2 964.00 | 1 476.00 | | 2 964.00 |
DY Tax and social security liabilities | | 703.00 | | |
DZ Fixed asset liabilities and related accounts | 22 500.00 | | | 22 500.00 |
EC TOTAL (IV) | 503 610.00 | 480 325.00 | | 503 610.00 |
EE Grand total (I to V) | 224 016.00 | 217 089.00 | | 224 016.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 26 663.00 | | 26 663.00 | 26 663.00 |
FJ Net sales | 26 663.00 | | 26 663.00 | 26 663.00 |
FR Total operating income (I) | | | 26 663.00 | |
FW Other purchases and external expenses | | | 6 419.00 | |
FX Taxes, duties, and similar payments | | | 1 414.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 16 290.00 | |
GF Total Operating Expenses (II) | | | 24 124.00 | |
GG - OPERATING RESULT (I - II) | | | 2 539.00 | |
GR Interest and similar expenses | | | 18 897.00 | |
GU Total financial expenses (VI) | | | 18 897.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -18 897.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -16 358.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 26 663.00 | 25 125.00 | | 26 663.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 43 021.00 | 43 180.00 | | 43 021.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -16 358.00 | -18 055.00 | | -16 358.00 |
| |
| 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 | 2 964.00 | 2 964.00 | | 2 964.00 |
8J Fixed Asset Liabilities and Related Accounts | 22 500.00 | 22 500.00 | | 22 500.00 |
8K Other liabilities (including liabilities related to repo transactions) | 12 717.00 | 12 717.00 | | 12 717.00 |
VH Loans with a maturity of more than one year at origin | 465 429.00 | | | 465 429.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 154.00 | 6 154.00 | | 6 154.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 503 610.00 | 38 181.00 | | 503 610.00 |
