| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 41 500.00 | | 41 500.00 | 41 500.00 |
AP Buildings | 414 169.00 | 164 866.00 | 249 303.00 | 414 169.00 |
AT Other tangible assets | 321 952.00 | 293 602.00 | 28 349.00 | 321 952.00 |
BH Other financial assets | 150.00 | | 150.00 | 150.00 |
BJ TOTAL (I) | 777 786.00 | 458 468.00 | 319 318.00 | 777 786.00 |
BX Customers and related accounts | 2 000.00 | | 2 000.00 | 2 000.00 |
CD Marketable securities | 2 500.00 | | 2 500.00 | 2 500.00 |
CF Cash and cash equivalents | 164.00 | | 164.00 | 164.00 |
CH Prepaid expenses | 306.00 | | 306.00 | 306.00 |
CJ TOTAL (II) | 4 969.00 | | 4 969.00 | 4 969.00 |
CO Grand total (0 to V) | 782 755.00 | 458 468.00 | 324 287.00 | 782 755.00 |
CP Shares due in less than one year | 150.00 | | | 150.00 |
CU Other investments | 15.00 | | 15.00 | 15.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DH Retained earnings | -83 017.00 | -44 938.00 | | -83 017.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -37 888.00 | -38 079.00 | | -37 888.00 |
DL TOTAL (I) | -115 905.00 | -78 017.00 | | -115 905.00 |
DV Miscellaneous Loans and Financial Debts (4) | 383 402.00 | 389 341.00 | | 383 402.00 |
DX Trade payables and related accounts | 901.00 | 1 279.00 | | 901.00 |
DZ Fixed asset liabilities and related accounts | 55 888.00 | 55 888.00 | | 55 888.00 |
EC TOTAL (IV) | 440 192.00 | 446 509.00 | | 440 192.00 |
EE Grand total (I to V) | 324 287.00 | 368 492.00 | | 324 287.00 |
EG Accrued income and payables due within one year | 440 192.00 | 446 509.00 | | 440 192.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 8 000.00 | | 8 000.00 | 8 000.00 |
FJ Net sales | 8 000.00 | | 8 000.00 | 8 000.00 |
FR Total operating income (I) | | | 8 000.00 | |
FW Other purchases and external expenses | | | 1 900.00 | |
FX Taxes, duties, and similar payments | | | 2 214.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 41 809.00 | |
GF Total Operating Expenses (II) | | | 45 923.00 | |
GG - OPERATING RESULT (I - II) | | | -37 923.00 | |
GK Income from other securities and fixed asset receivables | | | 35.00 | |
GP Total financial income (V) | | | 35.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 35.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -37 888.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 8 035.00 | 8 030.00 | | 8 035.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 45 923.00 | 46 109.00 | | 45 923.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -37 888.00 | -38 079.00 | | -37 888.00 |
