| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 24 400.00 | | 24 400.00 | 24 400.00 |
AP Buildings | 219 600.00 | 122 976.00 | 96 624.00 | 219 600.00 |
AT Other tangible assets | 31 773.00 | 31 773.00 | | 31 773.00 |
BJ TOTAL (I) | 275 773.00 | 154 749.00 | 121 024.00 | 275 773.00 |
BX Customers and related accounts | 6 677.00 | | 6 677.00 | 6 677.00 |
BZ Other receivables | 1 404.00 | | 1 404.00 | 1 404.00 |
CD Marketable securities | 41 308.00 | | 41 308.00 | 41 308.00 |
CF Cash and cash equivalents | 732.00 | | 732.00 | 732.00 |
CJ TOTAL (II) | 50 121.00 | | 50 121.00 | 50 121.00 |
CO Grand total (0 to V) | 325 893.00 | 154 749.00 | 171 145.00 | 325 893.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DH Retained earnings | -249 039.00 | -234 188.00 | | -249 039.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -18 413.00 | -14 851.00 | | -18 413.00 |
DL TOTAL (I) | -259 952.00 | -241 539.00 | | -259 952.00 |
DU Loans and Debts from Credit Institutions (3) | 315 206.00 | 328 464.00 | | 315 206.00 |
DV Miscellaneous Loans and Financial Debts (4) | 113 254.00 | 89 207.00 | | 113 254.00 |
DX Trade payables and related accounts | 1 445.00 | 1 352.00 | | 1 445.00 |
DY Tax and social security liabilities | 607.00 | 523.00 | | 607.00 |
EA Other liabilities | 585.00 | 533.00 | | 585.00 |
EC TOTAL (IV) | 431 096.00 | 420 079.00 | | 431 096.00 |
EE Grand total (I to V) | 171 145.00 | 178 541.00 | | 171 145.00 |
EG Accrued income and payables due within one year | 129 791.00 | 91 880.00 | | 129 791.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 4 726.00 | | 4 726.00 | 4 726.00 |
FJ Net sales | 4 726.00 | | 4 726.00 | 4 726.00 |
FR Total operating income (I) | | | 4 726.00 | |
FW Other purchases and external expenses | | | 6 825.00 | |
FX Taxes, duties, and similar payments | | | 193.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 8 784.00 | |
GF Total Operating Expenses (II) | | | 15 802.00 | |
GG - OPERATING RESULT (I - II) | | | -11 076.00 | |
GR Interest and similar expenses | | | 7 551.00 | |
GU Total financial expenses (VI) | | | 7 551.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -7 551.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -18 627.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 214.00 | 751.00 | | 214.00 |
HD Total exceptional income (VII) | 214.00 | 751.00 | | 214.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 214.00 | 751.00 | | 214.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 940.00 | 5 439.00 | | 4 940.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 23 353.00 | 20 290.00 | | 23 353.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -18 413.00 | -14 851.00 | | -18 413.00 |
