| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 27 030.00 | | 27 030.00 | 27 030.00 |
AP Buildings | 243 270.00 | 145 989.00 | 97 281.00 | 243 270.00 |
AT Other tangible assets | 18 124.00 | 13 471.00 | 4 653.00 | 18 124.00 |
BJ TOTAL (I) | 288 424.00 | 159 460.00 | 128 964.00 | 288 424.00 |
BZ Other receivables | 579.00 | | 579.00 | 579.00 |
CD Marketable securities | 2 973.00 | | 2 973.00 | 2 973.00 |
CF Cash and cash equivalents | 20 319.00 | | 20 319.00 | 20 319.00 |
CJ TOTAL (II) | 23 871.00 | | 23 871.00 | 23 871.00 |
CO Grand total (0 to V) | 312 295.00 | 159 460.00 | 152 835.00 | 312 295.00 |
| |
| 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 | -5 449.00 | -17 632.00 | | -5 449.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 10 933.00 | 12 183.00 | | 10 933.00 |
DL TOTAL (I) | 12 984.00 | 2 051.00 | | 12 984.00 |
DU Loans and Debts from Credit Institutions (3) | | 13 983.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 138 219.00 | 134 796.00 | | 138 219.00 |
DX Trade payables and related accounts | 1 632.00 | 1 632.00 | | 1 632.00 |
DY Tax and social security liabilities | | 86.00 | | |
EC TOTAL (IV) | 139 851.00 | 150 496.00 | | 139 851.00 |
EE Grand total (I to V) | 152 835.00 | 152 547.00 | | 152 835.00 |
EG Accrued income and payables due within one year | 139 851.00 | | | 139 851.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 30 892.00 | | 30 892.00 | 30 892.00 |
FJ Net sales | 30 892.00 | | 30 892.00 | 30 892.00 |
FR Total operating income (I) | | | 30 892.00 | |
FW Other purchases and external expenses | | | 3 754.00 | |
FX Taxes, duties, and similar payments | | | 2 827.00 | |
FZ Social Security Contributions | | | 1 095.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 12 231.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 19 910.00 | |
GG - OPERATING RESULT (I - II) | | | 10 982.00 | |
GR Interest and similar expenses | | | 49.00 | |
GU Total financial expenses (VI) | | | 49.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -49.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 10 933.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 30 892.00 | 31 177.00 | | 30 892.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 19 959.00 | 18 994.00 | | 19 959.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 10 933.00 | 12 183.00 | | 10 933.00 |
| |
| 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 | 1 632.00 | 1 632.00 | | 1 632.00 |
8K Other liabilities (including liabilities related to repo transactions) | 138 219.00 | 138 219.00 | | 138 219.00 |
VK Loans repaid during the year | 13 983.00 | | | 13 983.00 |
VP Miscellaneous | 579.00 | | | 579.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 579.00 | 579.00 | | 579.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 139 851.00 | 139 851.00 | | 139 851.00 |
