| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 10 989.00 | | 10 989.00 | 10 989.00 |
AP Buildings | 147 911.00 | 6 709.00 | 141 202.00 | 147 911.00 |
AT Other tangible assets | 20 866.00 | 17 131.00 | 3 735.00 | 20 866.00 |
BH Other financial assets | 800.00 | | 800.00 | 800.00 |
BJ TOTAL (I) | 186 646.00 | 23 840.00 | 162 806.00 | 186 646.00 |
BZ Other receivables | 24 679.00 | | 24 679.00 | 24 679.00 |
CF Cash and cash equivalents | 45 470.00 | | 45 470.00 | 45 470.00 |
CJ TOTAL (II) | 70 149.00 | | 70 149.00 | 70 149.00 |
CO Grand total (0 to V) | 256 795.00 | 23 840.00 | 232 955.00 | 256 795.00 |
CU Other investments | 6 080.00 | | 6 080.00 | 6 080.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 78 000.00 | | | 78 000.00 |
DB Share, merger, contribution premiums, etc. | 2 000.00 | | | 2 000.00 |
DD Legal reserve (1) | 7 800.00 | | | 7 800.00 |
DG Other reserves | 8 592.00 | | | 8 592.00 |
DH Retained earnings | -20 075.00 | | | -20 075.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -48 710.00 | | | -48 710.00 |
DL TOTAL (I) | 27 608.00 | | | 27 608.00 |
DV Miscellaneous Loans and Financial Debts (4) | 185 737.00 | | | 185 737.00 |
DX Trade payables and related accounts | 9 965.00 | | | 9 965.00 |
DY Tax and social security liabilities | 9 476.00 | | | 9 476.00 |
EA Other liabilities | 168.00 | | | 168.00 |
EC TOTAL (IV) | 205 347.00 | | | 205 347.00 |
EE Grand total (I to V) | 232 955.00 | | | 232 955.00 |
EG Accrued income and payables due within one year | 205 347.00 | | | 205 347.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 15 044.00 | | 15 044.00 | 15 044.00 |
FJ Net sales | 15 044.00 | | 15 044.00 | 15 044.00 |
FQ Other income | | | 55.00 | |
FR Total operating income (I) | | | 15 099.00 | |
FW Other purchases and external expenses | | | 41 757.00 | |
FX Taxes, duties, and similar payments | | | 2 266.00 | |
FY Salaries and Wages | | | 13 209.00 | |
FZ Social Security Contributions | | | 4 450.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 8 369.00 | |
GE Other Expenses | | | 3 286.00 | |
GF Total Operating Expenses (II) | | | 73 337.00 | |
GG - OPERATING RESULT (I - II) | | | -58 238.00 | |
GL Other interest and similar income | | | 9 716.00 | |
GP Total financial income (V) | | | 9 716.00 | |
GR Interest and similar expenses | | | 188.00 | |
GU Total financial expenses (VI) | | | 188.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 9 528.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -48 710.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 24 815.00 | | | 24 815.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 73 525.00 | | | 73 525.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -48 710.00 | | | -48 710.00 |
