| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 39 515.00 | | 39 515.00 | 39 515.00 |
AP Buildings | 355 634.00 | 170 783.00 | 184 850.00 | 355 634.00 |
AT Other tangible assets | 19 209.00 | 19 209.00 | | 19 209.00 |
BJ TOTAL (I) | 414 357.00 | 189 992.00 | 224 365.00 | 414 357.00 |
BX Customers and related accounts | 7 621.00 | | 7 621.00 | 7 621.00 |
BZ Other receivables | 180.00 | | 180.00 | 180.00 |
CD Marketable securities | 6 001.00 | | 6 001.00 | 6 001.00 |
CF Cash and cash equivalents | 116 691.00 | | 116 691.00 | 116 691.00 |
CJ TOTAL (II) | 130 494.00 | | 130 494.00 | 130 494.00 |
CO Grand total (0 to V) | 544 852.00 | 189 992.00 | 354 860.00 | 544 852.00 |
| |
| 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 | -347 848.00 | -334 003.00 | | -347 848.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -19 544.00 | -13 845.00 | | -19 544.00 |
DL TOTAL (I) | -359 892.00 | -340 348.00 | | -359 892.00 |
DU Loans and Debts from Credit Institutions (3) | 622 604.00 | 622 604.00 | | 622 604.00 |
DV Miscellaneous Loans and Financial Debts (4) | 89 998.00 | 88 589.00 | | 89 998.00 |
DX Trade payables and related accounts | 1 129.00 | 1 080.00 | | 1 129.00 |
DY Tax and social security liabilities | 1 021.00 | 2 955.00 | | 1 021.00 |
EC TOTAL (IV) | 714 752.00 | 715 228.00 | | 714 752.00 |
EE Grand total (I to V) | 354 860.00 | 374 880.00 | | 354 860.00 |
EG Accrued income and payables due within one year | 92 148.00 | 92 624.00 | | 92 148.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 28 897.00 | | 28 897.00 | 28 897.00 |
FJ Net sales | 28 897.00 | | 28 897.00 | 28 897.00 |
FR Total operating income (I) | | | 28 897.00 | |
FW Other purchases and external expenses | | | 5 348.00 | |
FX Taxes, duties, and similar payments | | | 1 403.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 14 225.00 | |
GF Total Operating Expenses (II) | | | 20 977.00 | |
GG - OPERATING RESULT (I - II) | | | 7 920.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 27 083.00 | |
GU Total financial expenses (VI) | | | 27 083.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -27 083.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -19 163.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 381.00 | 139.00 | | 381.00 |
HG Exceptional depreciation and provisions | | 23.00 | | |
HH Total exceptional expenses (VIII) | 381.00 | 162.00 | | 381.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -381.00 | -162.00 | | -381.00 |
HL TOTAL REVENUE (I + III + V + VII) | 28 897.00 | 34 520.00 | | 28 897.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 48 441.00 | 48 365.00 | | 48 441.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -19 544.00 | -13 845.00 | | -19 544.00 |
| |
| 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 | 1 129.00 | 1 129.00 | | 1 129.00 |
8D Social Security and Other Social Organizations | 1 021.00 | 1 021.00 | | 1 021.00 |
UX Other trade receivables | 7 621.00 | 7 621.00 | | 7 621.00 |
VH Loans with a maturity of more than one year at origin | 622 604.00 | | | 622 604.00 |
VI Group and Associates | 89 998.00 | 89 998.00 | | 89 998.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 180.00 | 180.00 | | 180.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 801.00 | 7 801.00 | | 7 801.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 714 752.00 | 92 148.00 | | 714 752.00 |
