| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 30 499.00 | | 30 499.00 | 30 499.00 |
AP Buildings | 395 578.00 | 155 416.00 | 240 162.00 | 395 578.00 |
AT Other tangible assets | 9 621.00 | 9 014.00 | 607.00 | 9 621.00 |
BD Other fixed assets | 52.00 | | 52.00 | 52.00 |
BJ TOTAL (I) | 435 750.00 | 164 430.00 | 271 320.00 | 435 750.00 |
BX Customers and related accounts | 2 743.00 | | 2 743.00 | 2 743.00 |
BZ Other receivables | 164 576.00 | | 164 576.00 | 164 576.00 |
CF Cash and cash equivalents | 878.00 | | 878.00 | 878.00 |
CJ TOTAL (II) | 168 197.00 | | 168 197.00 | 168 197.00 |
CO Grand total (0 to V) | 603 947.00 | 164 430.00 | 439 517.00 | 603 947.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 500.00 | 1 500.00 | | 1 500.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 42 616.00 | -46 219.00 | | 42 616.00 |
DL TOTAL (I) | 44 116.00 | -44 719.00 | | 44 116.00 |
DS Convertible Bond Issues | 970.00 | 4 051.00 | | 970.00 |
DU Loans and Debts from Credit Institutions (3) | 392 142.00 | 728 257.00 | | 392 142.00 |
DX Trade payables and related accounts | 1 752.00 | 1 788.00 | | 1 752.00 |
DY Tax and social security liabilities | 537.00 | 614.00 | | 537.00 |
EC TOTAL (IV) | 395 401.00 | 734 709.00 | | 395 401.00 |
EE Grand total (I to V) | 439 517.00 | 689 990.00 | | 439 517.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 12 670.00 | | 12 670.00 | 12 670.00 |
FJ Net sales | 12 670.00 | | 12 670.00 | 12 670.00 |
FR Total operating income (I) | | | 12 670.00 | |
FW Other purchases and external expenses | | | 7 879.00 | |
FX Taxes, duties, and similar payments | | | 4 196.00 | |
FZ Social Security Contributions | | | 1 184.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 19 397.00 | |
GF Total Operating Expenses (II) | | | 32 657.00 | |
GG - OPERATING RESULT (I - II) | | | -19 987.00 | |
GR Interest and similar expenses | | | 25 492.00 | |
GU Total financial expenses (VI) | | | 25 492.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -25 492.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -45 478.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 292 000.00 | | | 292 000.00 |
HD Total exceptional income (VII) | 292 000.00 | | | 292 000.00 |
HF Exceptional expenses on capital transactions | 203 906.00 | | | 203 906.00 |
HH Total exceptional expenses (VIII) | 203 906.00 | | | 203 906.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 88 094.00 | | | 88 094.00 |
HL TOTAL REVENUE (I + III + V + VII) | 304 671.00 | 20 222.00 | | 304 671.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 262 055.00 | 66 440.00 | | 262 055.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 42 616.00 | -46 219.00 | | 42 616.00 |
