| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 75 000.00 | | 75 000.00 | 75 000.00 |
AP Buildings | 179 410.00 | 5 868.00 | 173 542.00 | 179 410.00 |
AT Other tangible assets | 32 577.00 | 3 538.00 | 29 039.00 | 32 577.00 |
AX Advances and down payments | | | | |
BB Receivables related to investments | 5 575.00 | | 5 575.00 | 5 575.00 |
BJ TOTAL (I) | 292 836.00 | 9 406.00 | 283 430.00 | 292 836.00 |
BZ Other receivables | 931.00 | | 931.00 | 931.00 |
CF Cash and cash equivalents | 5 596.00 | | 5 596.00 | 5 596.00 |
CH Prepaid expenses | 558.00 | | 558.00 | 558.00 |
CJ TOTAL (II) | 7 085.00 | | 7 085.00 | 7 085.00 |
CO Grand total (0 to V) | 299 921.00 | 9 406.00 | 290 516.00 | 299 921.00 |
CP Shares due in less than one year | 5 575.00 | | | 5 575.00 |
CU Other investments | 274.00 | | 274.00 | 274.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DH Retained earnings | -162 090.00 | -147 393.00 | | -162 090.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 453.00 | -14 697.00 | | 1 453.00 |
DL TOTAL (I) | -153 015.00 | -154 468.00 | | -153 015.00 |
DV Miscellaneous Loans and Financial Debts (4) | 438 774.00 | 419 204.00 | | 438 774.00 |
DX Trade payables and related accounts | 4 757.00 | 3 240.00 | | 4 757.00 |
EC TOTAL (IV) | 443 531.00 | 422 444.00 | | 443 531.00 |
EE Grand total (I to V) | 290 516.00 | 267 976.00 | | 290 516.00 |
EG Accrued income and payables due within one year | 441 131.00 | 422 444.00 | | 441 131.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 10 965.00 | | 10 965.00 | 10 965.00 |
FJ Net sales | 10 965.00 | | 10 965.00 | 10 965.00 |
FR Total operating income (I) | | | 10 965.00 | |
FW Other purchases and external expenses | | | 8 962.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
FZ Social Security Contributions | | | -931.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 8 731.00 | |
GF Total Operating Expenses (II) | | | 16 838.00 | |
GG - OPERATING RESULT (I - II) | | | -5 872.00 | |
GH Attributed profit or transferred loss (III) | | | 7 200.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 125.00 | |
GP Total financial income (V) | | | 125.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 125.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 453.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 18 290.00 | 6 195.00 | | 18 290.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 16 838.00 | 20 892.00 | | 16 838.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 453.00 | -14 697.00 | | 1 453.00 |
