| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 742 031.00 | | 742 031.00 | 742 031.00 |
AP Buildings | 1 770 167.00 | 44 514.00 | 1 725 653.00 | 1 770 167.00 |
AR Technical installations, industrial equipment and tools | 59 500.00 | 380.00 | 59 119.00 | 59 500.00 |
AT Other tangible assets | 49 388.00 | 6 712.00 | 42 675.00 | 49 388.00 |
BJ TOTAL (I) | 2 621 088.00 | 51 606.00 | 2 569 481.00 | 2 621 088.00 |
BX Customers and related accounts | 57 662.00 | | 57 662.00 | 57 662.00 |
BZ Other receivables | 13 846.00 | | 13 846.00 | 13 846.00 |
CF Cash and cash equivalents | 14 690.00 | | 14 690.00 | 14 690.00 |
CJ TOTAL (II) | 86 199.00 | | 86 199.00 | 86 199.00 |
CO Grand total (0 to V) | 2 707 288.00 | 51 606.00 | 2 655 681.00 | 2 707 288.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -13 405.00 | | | -13 405.00 |
DL TOTAL (I) | -12 405.00 | | | -12 405.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 613 607.00 | | | 2 613 607.00 |
DX Trade payables and related accounts | 32 080.00 | | | 32 080.00 |
DY Tax and social security liabilities | 10 692.00 | | | 10 692.00 |
EB Prepaid income (2) | 11 706.00 | | | 11 706.00 |
EC TOTAL (IV) | 2 668 087.00 | | | 2 668 087.00 |
EE Grand total (I to V) | 2 655 681.00 | | | 2 655 681.00 |
EG Accrued income and payables due within one year | 2 668 087.00 | | | 2 668 087.00 |
EI Including equity loans | 2 613 607.00 | | | 2 613 607.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 58 533.00 | |
FJ Net sales | | | 58 533.00 | |
FR Total operating income (I) | | | 58 533.00 | |
FW Other purchases and external expenses | | | 13 933.00 | |
FX Taxes, duties, and similar payments | | | 1 762.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 51 607.00 | |
GF Total Operating Expenses (II) | | | 67 302.00 | |
GG - OPERATING RESULT (I - II) | | | -8 769.00 | |
GR Interest and similar expenses | | | 4 637.00 | |
GU Total financial expenses (VI) | | | 4 637.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 637.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -13 406.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 58 533.00 | | | 58 533.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 71 939.00 | | | 71 939.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -13 406.00 | | | -13 406.00 |
