| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 90 000.00 | | 90 000.00 | 90 000.00 |
AP Buildings | 652 621.00 | 189 901.00 | 462 720.00 | 652 621.00 |
AR Technical installations, industrial equipment and tools | 1 083.00 | 696.00 | 387.00 | 1 083.00 |
AT Other tangible assets | 61 116.00 | 39 064.00 | 22 052.00 | 61 116.00 |
BD Other fixed assets | 20.00 | | 20.00 | 20.00 |
BJ TOTAL (I) | 804 841.00 | 229 661.00 | 575 180.00 | 804 841.00 |
BZ Other receivables | 4 941.00 | | 4 941.00 | 4 941.00 |
CF Cash and cash equivalents | 28 630.00 | | 28 630.00 | 28 630.00 |
CH Prepaid expenses | 1 019.00 | | 1 019.00 | 1 019.00 |
CJ TOTAL (II) | 34 590.00 | | 34 590.00 | 34 590.00 |
CO Grand total (0 to V) | 839 430.00 | 229 661.00 | 609 769.00 | 839 430.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -16 977.00 | -7 359.00 | | -16 977.00 |
DJ Investment subsidies | 7 724.00 | 9 325.00 | | 7 724.00 |
DL TOTAL (I) | -6 453.00 | 4 766.00 | | -6 453.00 |
DU Loans and Debts from Credit Institutions (3) | 213 482.00 | 233 275.00 | | 213 482.00 |
DV Miscellaneous Loans and Financial Debts (4) | 401 112.00 | 407 910.00 | | 401 112.00 |
DX Trade payables and related accounts | 1 298.00 | 1 280.00 | | 1 298.00 |
DY Tax and social security liabilities | 331.00 | 465.00 | | 331.00 |
EA Other liabilities | | 157.00 | | |
EC TOTAL (IV) | 616 223.00 | 643 087.00 | | 616 223.00 |
EE Grand total (I to V) | 609 769.00 | 647 853.00 | | 609 769.00 |
EG Accrued income and payables due within one year | 425 345.00 | 429 524.00 | | 425 345.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 39 780.00 | | 39 780.00 | 39 780.00 |
FJ Net sales | 39 780.00 | | 39 780.00 | 39 780.00 |
FR Total operating income (I) | | | 39 780.00 | |
FU Purchases of raw materials and other supplies | | | 2 615.00 | |
FW Other purchases and external expenses | | | 16 192.00 | |
FX Taxes, duties, and similar payments | | | 6 050.00 | |
FZ Social Security Contributions | | | 912.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 23 933.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 49 706.00 | |
GG - OPERATING RESULT (I - II) | | | -9 927.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 8 599.00 | |
GU Total financial expenses (VI) | | | 8 599.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -8 599.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -18 526.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 53.00 | | | 53.00 |
HB Exceptional income from capital transactions | 1 601.00 | 1 601.00 | | 1 601.00 |
HD Total exceptional income (VII) | 1 654.00 | 1 601.00 | | 1 654.00 |
HE Exceptional expenses on management operations | 106.00 | | | 106.00 |
HF Exceptional expenses on capital transactions | | 661.00 | | |
HH Total exceptional expenses (VIII) | 106.00 | 661.00 | | 106.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 548.00 | 940.00 | | 1 548.00 |
HL TOTAL REVENUE (I + III + V + VII) | 41 433.00 | 53 170.00 | | 41 433.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 58 411.00 | 60 529.00 | | 58 411.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -16 977.00 | -7 359.00 | | -16 977.00 |
