| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 87 666.00 | 3 503.00 | 84 163.00 | 87 666.00 |
AP Buildings | 626 085.00 | 119 488.00 | 506 597.00 | 626 085.00 |
AT Other tangible assets | 12 231.00 | 4 998.00 | 7 233.00 | 12 231.00 |
BJ TOTAL (I) | 782 542.00 | 127 989.00 | 654 553.00 | 782 542.00 |
BX Customers and related accounts | 2 217.00 | | 2 217.00 | 2 217.00 |
BZ Other receivables | 154.00 | | 154.00 | 154.00 |
CF Cash and cash equivalents | 15 784.00 | | 15 784.00 | 15 784.00 |
CJ TOTAL (II) | 18 155.00 | | 18 155.00 | 18 155.00 |
CO Grand total (0 to V) | 800 697.00 | 127 989.00 | 672 708.00 | 800 697.00 |
CU Other investments | 56 560.00 | | 56 560.00 | 56 560.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 000.00 | 6 000.00 | | 6 000.00 |
DH Retained earnings | -11 415.00 | -23 092.00 | | -11 415.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 13 055.00 | 11 677.00 | | 13 055.00 |
DK Regulated provisions | 9 459.00 | 6 617.00 | | 9 459.00 |
DL TOTAL (I) | 17 098.00 | 1 202.00 | | 17 098.00 |
DU Loans and Debts from Credit Institutions (3) | 872.00 | 950.00 | | 872.00 |
DV Miscellaneous Loans and Financial Debts (4) | 652 245.00 | 704 042.00 | | 652 245.00 |
DX Trade payables and related accounts | 924.00 | 960.00 | | 924.00 |
DY Tax and social security liabilities | 1 568.00 | 1 530.00 | | 1 568.00 |
EC TOTAL (IV) | 655 609.00 | 707 482.00 | | 655 609.00 |
EE Grand total (I to V) | 672 708.00 | 708 684.00 | | 672 708.00 |
EI Including equity loans | 652 245.00 | | | 652 245.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 77 870.00 | | 77 870.00 | 77 870.00 |
FJ Net sales | 77 870.00 | | 77 870.00 | 77 870.00 |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 77 873.00 | |
FW Other purchases and external expenses | | | 5 514.00 | |
FX Taxes, duties, and similar payments | | | 7 719.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 39 155.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 52 390.00 | |
GG - OPERATING RESULT (I - II) | | | 25 483.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 3 000.00 | |
GP Total financial income (V) | | | 3 000.00 | |
GR Interest and similar expenses | | | 12 586.00 | |
GU Total financial expenses (VI) | | | 12 586.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -9 586.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 15 897.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 2 842.00 | 2 842.00 | | 2 842.00 |
HH Total exceptional expenses (VIII) | 2 842.00 | 2 842.00 | | 2 842.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 842.00 | -2 842.00 | | -2 842.00 |
HL TOTAL REVENUE (I + III + V + VII) | 80 873.00 | 79 186.00 | | 80 873.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 67 818.00 | 67 509.00 | | 67 818.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 13 055.00 | 11 677.00 | | 13 055.00 |
