| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 98 612.00 | | 98 612.00 | 98 612.00 |
AP Buildings | 1 402 518.00 | 106 211.00 | 1 296 307.00 | 1 402 518.00 |
BJ TOTAL (I) | 1 528 129.00 | 106 211.00 | 1 421 918.00 | 1 528 129.00 |
BX Customers and related accounts | 192.00 | | 192.00 | 192.00 |
BZ Other receivables | 16 641.00 | | 16 641.00 | 16 641.00 |
CD Marketable securities | 45 051.00 | | 45 051.00 | 45 051.00 |
CF Cash and cash equivalents | 15 178.00 | | 15 178.00 | 15 178.00 |
CJ TOTAL (II) | 77 062.00 | | 77 062.00 | 77 062.00 |
CO Grand total (0 to V) | 1 605 191.00 | 106 211.00 | 1 498 980.00 | 1 605 191.00 |
CU Other investments | 26 999.00 | | 26 999.00 | 26 999.00 |
| |
| 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 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DH Retained earnings | -20 200.00 | 21 840.00 | | -20 200.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -36 934.00 | -42 040.00 | | -36 934.00 |
DL TOTAL (I) | -56 034.00 | -19 100.00 | | -56 034.00 |
DU Loans and Debts from Credit Institutions (3) | 1 299 087.00 | 878 568.00 | | 1 299 087.00 |
DV Miscellaneous Loans and Financial Debts (4) | 241 910.00 | 132 828.00 | | 241 910.00 |
DX Trade payables and related accounts | 3 131.00 | 2 684.00 | | 3 131.00 |
DY Tax and social security liabilities | 1 790.00 | 274.00 | | 1 790.00 |
EA Other liabilities | 9 096.00 | 2 724.00 | | 9 096.00 |
EC TOTAL (IV) | 1 555 014.00 | 1 017 077.00 | | 1 555 014.00 |
EE Grand total (I to V) | 1 498 980.00 | 997 977.00 | | 1 498 980.00 |
EG Accrued income and payables due within one year | 379 166.00 | 193 593.00 | | 379 166.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 134 470.00 | | 134 470.00 | 134 470.00 |
FJ Net sales | 134 470.00 | | 134 470.00 | 134 470.00 |
FQ Other income | | | 310.00 | |
FR Total operating income (I) | | | 134 780.00 | |
FW Other purchases and external expenses | | | 83 898.00 | |
FX Taxes, duties, and similar payments | | | 13 357.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 42 513.00 | |
GE Other Expenses | | | 6.00 | |
GF Total Operating Expenses (II) | | | 139 767.00 | |
GG - OPERATING RESULT (I - II) | | | -4 987.00 | |
GL Other interest and similar income | | | 61.00 | |
GP Total financial income (V) | | | 61.00 | |
GR Interest and similar expenses | | | 27 321.00 | |
GU Total financial expenses (VI) | | | 27 321.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -27 260.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -32 247.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 246 000.00 | | |
HD Total exceptional income (VII) | | 246 000.00 | | |
HF Exceptional expenses on capital transactions | 4 688.00 | 260 000.00 | | 4 688.00 |
HH Total exceptional expenses (VIII) | 4 688.00 | 260 000.00 | | 4 688.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -4 688.00 | -14 000.00 | | -4 688.00 |
HL TOTAL REVENUE (I + III + V + VII) | 134 841.00 | 358 319.00 | | 134 841.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 171 776.00 | 400 359.00 | | 171 776.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -36 934.00 | -42 040.00 | | -36 934.00 |
