| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 2 175 757.00 | 23 351.00 | 2 152 406.00 | 2 175 757.00 |
AR Technical installations, industrial equipment and tools | 5 268 149.00 | 69 234.00 | 5 198 915.00 | 5 268 149.00 |
BH Other financial assets | 222 225.00 | | 222 225.00 | 222 225.00 |
BJ TOTAL (I) | 7 666 131.00 | 92 586.00 | 7 573 546.00 | 7 666 131.00 |
BX Customers and related accounts | 94 552.00 | | 94 552.00 | 94 552.00 |
BZ Other receivables | 29 659.00 | | 29 659.00 | 29 659.00 |
CF Cash and cash equivalents | 118 790.00 | | 118 790.00 | 118 790.00 |
CJ TOTAL (II) | 243 001.00 | | 243 001.00 | 243 001.00 |
CO Grand total (0 to V) | 7 909 132.00 | 92 586.00 | 7 816 546.00 | 7 909 132.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | 500.00 | -19 474.00 | | 500.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -53 436.00 | -2 107.00 | | -53 436.00 |
DL TOTAL (I) | -51 936.00 | -20 581.00 | | -51 936.00 |
DU Loans and Debts from Credit Institutions (3) | 6 571 946.00 | | | 6 571 946.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 147 580.00 | 17 194.00 | | 1 147 580.00 |
DX Trade payables and related accounts | 99 586.00 | 5 394.00 | | 99 586.00 |
DY Tax and social security liabilities | 930.00 | | | 930.00 |
DZ Fixed asset liabilities and related accounts | 48 440.00 | | | 48 440.00 |
EC TOTAL (IV) | 7 868 482.00 | 22 588.00 | | 7 868 482.00 |
EE Grand total (I to V) | 7 816 546.00 | 2 008.00 | | 7 816 546.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 94 552.00 | | 94 552.00 | 94 552.00 |
FJ Net sales | 94 552.00 | | 94 552.00 | 94 552.00 |
FR Total operating income (I) | | | 94 552.00 | |
FW Other purchases and external expenses | | | 17 711.00 | |
FX Taxes, duties, and similar payments | | | 1 137.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 92 586.00 | |
GF Total Operating Expenses (II) | | | 111 434.00 | |
GG - OPERATING RESULT (I - II) | | | -16 882.00 | |
GR Interest and similar expenses | | | 39 554.00 | |
GU Total financial expenses (VI) | | | 39 554.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -39 554.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -56 436.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 3 000.00 | | | 3 000.00 |
HD Total exceptional income (VII) | 3 000.00 | | | 3 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 3 000.00 | | | 3 000.00 |
HL TOTAL REVENUE (I + III + V + VII) | 97 552.00 | | | 97 552.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 150 988.00 | 2 107.00 | | 150 988.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -53 436.00 | -2 107.00 | | -53 436.00 |
