| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 280 400.00 | 30 400.00 | 250 000.00 | 280 400.00 |
AP Buildings | 2 121 288.00 | 2 121 288.00 | | 2 121 288.00 |
AR Technical installations, industrial equipment and tools | 648 591.00 | 648 591.00 | | 648 591.00 |
AV Fixed assets in progress | 117 733.00 | | 117 733.00 | 117 733.00 |
BJ TOTAL (I) | 3 168 013.00 | 2 800 279.00 | 367 733.00 | 3 168 013.00 |
BX Customers and related accounts | 14 979.00 | | 14 979.00 | 14 979.00 |
BZ Other receivables | 84 696.00 | | 84 696.00 | 84 696.00 |
CF Cash and cash equivalents | 2 421 183.00 | | 2 421 183.00 | 2 421 183.00 |
CJ TOTAL (II) | 2 520 858.00 | | 2 520 858.00 | 2 520 858.00 |
CO Grand total (0 to V) | 5 688 872.00 | 2 800 279.00 | 2 888 592.00 | 5 688 872.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 348 000.00 | | | 348 000.00 |
DH Retained earnings | 482.00 | | | 482.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -56 722.00 | | | -56 722.00 |
DL TOTAL (I) | 291 759.00 | | | 291 759.00 |
DU Loans and Debts from Credit Institutions (3) | 2 442 712.00 | | | 2 442 712.00 |
DX Trade payables and related accounts | 152 909.00 | | | 152 909.00 |
DY Tax and social security liabilities | 1 210.00 | | | 1 210.00 |
EC TOTAL (IV) | 2 596 832.00 | | | 2 596 832.00 |
EE Grand total (I to V) | 2 888 592.00 | | | 2 888 592.00 |
EG Accrued income and payables due within one year | 371 207.00 | | | 371 207.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 338 501.00 | | 338 501.00 | 338 501.00 |
FJ Net sales | 338 501.00 | | 338 501.00 | 338 501.00 |
FO Operating subsidies | | | 27 508.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 122 563.00 | |
FR Total operating income (I) | | | 488 572.00 | |
FW Other purchases and external expenses | | | 347 008.00 | |
FX Taxes, duties, and similar payments | | | 140 474.00 | |
GF Total Operating Expenses (II) | | | 487 482.00 | |
GG - OPERATING RESULT (I - II) | | | 1 089.00 | |
GR Interest and similar expenses | | | 57 812.00 | |
GU Total financial expenses (VI) | | | 57 812.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -57 812.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -56 722.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 122 563.00 | | | 122 563.00 |
HL TOTAL REVENUE (I + III + V + VII) | 488 572.00 | | | 488 572.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 545 294.00 | | | 545 294.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -56 722.00 | | | -56 722.00 |
