| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 47 282.00 | | 47 282.00 | 47 282.00 |
AP Buildings | 267 934.00 | 187 591.00 | 80 343.00 | 267 934.00 |
AT Other tangible assets | 17 500.00 | 8 139.00 | 9 361.00 | 17 500.00 |
BJ TOTAL (I) | 332 716.00 | 195 730.00 | 136 986.00 | 332 716.00 |
BZ Other receivables | 5 237.00 | | 5 237.00 | 5 237.00 |
CF Cash and cash equivalents | 79 300.00 | | 79 300.00 | 79 300.00 |
CJ TOTAL (II) | 84 537.00 | | 84 537.00 | 84 537.00 |
CO Grand total (0 to V) | 417 253.00 | 195 730.00 | 221 524.00 | 417 253.00 |
| |
| 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 |
DH Retained earnings | -72 546.00 | -69 698.00 | | -72 546.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 987.00 | -2 849.00 | | -1 987.00 |
DL TOTAL (I) | -73 033.00 | -71 046.00 | | -73 033.00 |
DU Loans and Debts from Credit Institutions (3) | 292 927.00 | 328 317.00 | | 292 927.00 |
DX Trade payables and related accounts | 1 392.00 | 1 380.00 | | 1 392.00 |
DY Tax and social security liabilities | 238.00 | | | 238.00 |
EC TOTAL (IV) | 294 557.00 | 329 697.00 | | 294 557.00 |
EE Grand total (I to V) | 221 524.00 | 258 651.00 | | 221 524.00 |
EG Accrued income and payables due within one year | 37 347.00 | | | 37 347.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 26 149.00 | | 26 149.00 | 26 149.00 |
FJ Net sales | 26 149.00 | | 26 149.00 | 26 149.00 |
FR Total operating income (I) | | | 26 149.00 | |
FW Other purchases and external expenses | | | 3 400.00 | |
FX Taxes, duties, and similar payments | | | 2 171.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 15 897.00 | |
GF Total Operating Expenses (II) | | | 21 469.00 | |
GG - OPERATING RESULT (I - II) | | | 4 680.00 | |
GR Interest and similar expenses | | | 6 668.00 | |
GU Total financial expenses (VI) | | | 6 668.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -6 668.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 987.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 26 149.00 | 27 273.00 | | 26 149.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 28 136.00 | 30 122.00 | | 28 136.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 987.00 | -2 849.00 | | -1 987.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 1 392.00 | 1 392.00 | | 1 392.00 |
VH Loans with a maturity of more than one year at origin | 292 927.00 | 35 717.00 | 151 953.00 | 292 927.00 |
VK Loans repaid during the year | 35 390.00 | | | 35 390.00 |
VP Miscellaneous | 5 237.00 | | | 5 237.00 |
VQ Other Taxes, Duties, and Similar Debts | 238.00 | 238.00 | | 238.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 237.00 | 5 237.00 | | 5 237.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 294 557.00 | 37 347.00 | 151 953.00 | 294 557.00 |
