| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 44 578.00 | | 44 578.00 | 44 578.00 |
AP Buildings | 401 204.00 | 130 301.00 | 270 903.00 | 401 204.00 |
AT Other tangible assets | 29 929.00 | 25 769.00 | 4 159.00 | 29 929.00 |
BJ TOTAL (I) | 480 711.00 | 156 071.00 | 324 640.00 | 480 711.00 |
BX Customers and related accounts | 9 530.00 | | 9 530.00 | 9 530.00 |
BZ Other receivables | 9 000.00 | | 9 000.00 | 9 000.00 |
CD Marketable securities | 102 000.00 | | 102 000.00 | 102 000.00 |
CF Cash and cash equivalents | 661.00 | | 661.00 | 661.00 |
CJ TOTAL (II) | 121 191.00 | | 121 191.00 | 121 191.00 |
CO Grand total (0 to V) | 601 902.00 | 156 071.00 | 445 831.00 | 601 902.00 |
CU Other investments | 5 000.00 | | 5 000.00 | 5 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DH Retained earnings | -100 472.00 | -111 875.00 | | -100 472.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 11 181.00 | 11 403.00 | | 11 181.00 |
DL TOTAL (I) | -81 791.00 | -92 972.00 | | -81 791.00 |
DU Loans and Debts from Credit Institutions (3) | 179 207.00 | 179 207.00 | | 179 207.00 |
DV Miscellaneous Loans and Financial Debts (4) | 345 790.00 | 345 510.00 | | 345 790.00 |
DX Trade payables and related accounts | 1 776.00 | 1 791.00 | | 1 776.00 |
DY Tax and social security liabilities | 849.00 | 1 461.00 | | 849.00 |
EC TOTAL (IV) | 527 622.00 | 527 969.00 | | 527 622.00 |
EE Grand total (I to V) | 445 831.00 | 434 997.00 | | 445 831.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 34 712.00 | | 34 712.00 | 34 712.00 |
FJ Net sales | 34 712.00 | | 34 712.00 | 34 712.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 430.00 | |
FR Total operating income (I) | | | 35 142.00 | |
FW Other purchases and external expenses | | | 3 205.00 | |
FX Taxes, duties, and similar payments | | | 1 999.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 14 435.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 19 638.00 | |
GG - OPERATING RESULT (I - II) | | | 15 504.00 | |
GL Other interest and similar income | | | 1 143.00 | |
GP Total financial income (V) | | | 1 143.00 | |
GR Interest and similar expenses | | | 5 466.00 | |
GU Total financial expenses (VI) | | | 5 466.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 323.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 11 181.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 36 285.00 | 37 166.00 | | 36 285.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 25 103.00 | 25 764.00 | | 25 103.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 11 181.00 | 11 403.00 | | 11 181.00 |
