| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 12 168.00 | | 12 168.00 | 12 168.00 |
AP Buildings | 291 093.00 | 134 873.00 | 156 220.00 | 291 093.00 |
AT Other tangible assets | 5 500.00 | 5 500.00 | | 5 500.00 |
BJ TOTAL (I) | 308 761.00 | 140 373.00 | 168 388.00 | 308 761.00 |
BX Customers and related accounts | 2 214.00 | | 2 214.00 | 2 214.00 |
BZ Other receivables | 1 259.00 | | 1 259.00 | 1 259.00 |
CD Marketable securities | 4 311.00 | | 4 311.00 | 4 311.00 |
CF Cash and cash equivalents | 1 709.00 | | 1 709.00 | 1 709.00 |
CJ TOTAL (II) | 9 493.00 | | 9 493.00 | 9 493.00 |
CO Grand total (0 to V) | 318 254.00 | 140 373.00 | 177 881.00 | 318 254.00 |
| |
| 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) | 200.00 | 200.00 | | 200.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 836.00 | 1 543.00 | | 1 836.00 |
DL TOTAL (I) | 4 036.00 | 3 743.00 | | 4 036.00 |
DU Loans and Debts from Credit Institutions (3) | 125 184.00 | 143 808.00 | | 125 184.00 |
DV Miscellaneous Loans and Financial Debts (4) | 46 951.00 | 45 442.00 | | 46 951.00 |
DX Trade payables and related accounts | 912.00 | 900.00 | | 912.00 |
DY Tax and social security liabilities | 798.00 | 802.00 | | 798.00 |
EC TOTAL (IV) | 173 845.00 | 190 952.00 | | 173 845.00 |
EE Grand total (I to V) | 177 881.00 | 194 695.00 | | 177 881.00 |
EG Accrued income and payables due within one year | 67 900.00 | 65 869.00 | | 67 900.00 |
EI Including equity loans | 46 951.00 | | | 46 951.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 24 149.00 | | 24 149.00 | 24 149.00 |
FJ Net sales | 24 149.00 | | 24 149.00 | 24 149.00 |
FR Total operating income (I) | | | 24 149.00 | |
FW Other purchases and external expenses | | | 4 033.00 | |
FX Taxes, duties, and similar payments | | | 1 656.00 | |
FZ Social Security Contributions | | | 970.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 11 644.00 | |
GF Total Operating Expenses (II) | | | 18 302.00 | |
GG - OPERATING RESULT (I - II) | | | 5 847.00 | |
GL Other interest and similar income | | | 273.00 | |
GP Total financial income (V) | | | 273.00 | |
GR Interest and similar expenses | | | 4 284.00 | |
GU Total financial expenses (VI) | | | 4 284.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 011.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 836.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 24 422.00 | 24 546.00 | | 24 422.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 22 586.00 | 23 003.00 | | 22 586.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 836.00 | 1 543.00 | | 1 836.00 |
