| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 51 543.00 | | 51 543.00 | 51 543.00 |
AP Buildings | 972 429.00 | 247 431.00 | 724 999.00 | 972 429.00 |
AT Other tangible assets | 44 115.00 | 44 115.00 | | 44 115.00 |
BJ TOTAL (I) | 1 210 085.00 | 433 543.00 | 776 542.00 | 1 210 085.00 |
BX Customers and related accounts | 2 106.00 | | 2 106.00 | 2 106.00 |
BZ Other receivables | 219 286.00 | | 219 286.00 | 219 286.00 |
CD Marketable securities | 198 656.00 | | 198 656.00 | 198 656.00 |
CF Cash and cash equivalents | 48 412.00 | | 48 412.00 | 48 412.00 |
CJ TOTAL (II) | 468 460.00 | | 468 460.00 | 468 460.00 |
CO Grand total (0 to V) | 1 678 545.00 | 433 543.00 | 1 245 002.00 | 1 678 545.00 |
CU Other investments | 141 997.00 | 141 997.00 | | 141 997.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DH Retained earnings | -245 064.00 | -221 451.00 | | -245 064.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -22 709.00 | -23 613.00 | | -22 709.00 |
DL TOTAL (I) | -260 151.00 | -237 442.00 | | -260 151.00 |
DP Provisions for Risks | 225 768.00 | 225 768.00 | | 225 768.00 |
DR TOTAL (IV) | 225 768.00 | 225 768.00 | | 225 768.00 |
DU Loans and Debts from Credit Institutions (3) | 1 272 449.00 | 1 272 449.00 | | 1 272 449.00 |
DV Miscellaneous Loans and Financial Debts (4) | 563.00 | 2 800.00 | | 563.00 |
DX Trade payables and related accounts | 5 894.00 | 3 788.00 | | 5 894.00 |
DY Tax and social security liabilities | 477.00 | | | 477.00 |
EC TOTAL (IV) | 1 279 384.00 | 1 279 037.00 | | 1 279 384.00 |
EE Grand total (I to V) | 1 245 002.00 | 1 267 364.00 | | 1 245 002.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 67 659.00 | | 67 659.00 | 67 659.00 |
FJ Net sales | 67 659.00 | | 67 659.00 | 67 659.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 755.00 | |
FR Total operating income (I) | | | 69 414.00 | |
FW Other purchases and external expenses | | | 13 455.00 | |
FX Taxes, duties, and similar payments | | | 1 755.00 | |
FY Salaries and Wages | | | 11 000.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 16 188.00 | |
GF Total Operating Expenses (II) | | | 42 397.00 | |
GG - OPERATING RESULT (I - II) | | | 27 017.00 | |
GR Interest and similar expenses | | | 49 651.00 | |
GU Total financial expenses (VI) | | | 49 651.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -49 651.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -22 634.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 75.00 | 1 371.00 | | 75.00 |
HH Total exceptional expenses (VIII) | 75.00 | 1 371.00 | | 75.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -75.00 | -1 371.00 | | -75.00 |
HL TOTAL REVENUE (I + III + V + VII) | 69 414.00 | 69 393.00 | | 69 414.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 92 123.00 | 93 007.00 | | 92 123.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -22 709.00 | -23 613.00 | | -22 709.00 |
