| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 11 635.00 | 4 654.00 | 6 981.00 | 11 635.00 |
AN Land | 40 654.00 | | 40 654.00 | 40 654.00 |
AP Buildings | 465 470.00 | 18 574.00 | 446 895.00 | 465 470.00 |
BF Loans | 318 500.00 | | 318 500.00 | 318 500.00 |
BH Other financial assets | 228.00 | | 228.00 | 228.00 |
BJ TOTAL (I) | 836 487.00 | 23 229.00 | 813 259.00 | 836 487.00 |
BZ Other receivables | 1 234.00 | | 1 234.00 | 1 234.00 |
CF Cash and cash equivalents | 43 094.00 | | 43 094.00 | 43 094.00 |
CH Prepaid expenses | 764.00 | | 764.00 | 764.00 |
CJ TOTAL (II) | 45 093.00 | | 45 093.00 | 45 093.00 |
CO Grand total (0 to V) | 881 580.00 | 23 229.00 | 858 351.00 | 881 580.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1.00 | 1.00 | | 1.00 |
DH Retained earnings | -20 528.00 | | | -20 528.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -7 063.00 | -20 528.00 | | -7 063.00 |
DL TOTAL (I) | -27 590.00 | -20 527.00 | | -27 590.00 |
DU Loans and Debts from Credit Institutions (3) | 849 000.00 | 956 000.00 | | 849 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 25 735.00 | 14 999.00 | | 25 735.00 |
DX Trade payables and related accounts | 7 405.00 | 4 968.00 | | 7 405.00 |
DY Tax and social security liabilities | 3 801.00 | 2 994.00 | | 3 801.00 |
EC TOTAL (IV) | 885 941.00 | 978 961.00 | | 885 941.00 |
EE Grand total (I to V) | 858 351.00 | 958 433.00 | | 858 351.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 30 000.00 | | 30 000.00 | 30 000.00 |
FJ Net sales | 30 000.00 | | 30 000.00 | 30 000.00 |
FR Total operating income (I) | | | 30 000.00 | |
FW Other purchases and external expenses | | | 10 255.00 | |
FX Taxes, duties, and similar payments | | | 1 955.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 13 435.00 | |
GF Total Operating Expenses (II) | | | 25 645.00 | |
GG - OPERATING RESULT (I - II) | | | 4 355.00 | |
GK Income from other securities and fixed asset receivables | | | 9 823.00 | |
GP Total financial income (V) | | | 9 823.00 | |
GR Interest and similar expenses | | | 21 241.00 | |
GU Total financial expenses (VI) | | | 21 241.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -11 418.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 063.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 39 823.00 | 27 980.00 | | 39 823.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 46 886.00 | 48 508.00 | | 46 886.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -7 063.00 | -20 528.00 | | -7 063.00 |
