| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 59 250.00 | | 59 250.00 | 59 250.00 |
AP Buildings | 335 750.00 | 4 932.00 | 330 818.00 | 335 750.00 |
AR Technical installations, industrial equipment and tools | 9 770.00 | 4 715.00 | 5 055.00 | 9 770.00 |
AT Other tangible assets | 11 688.00 | 900.00 | 10 788.00 | 11 688.00 |
BJ TOTAL (I) | 480 458.00 | 10 547.00 | 469 911.00 | 480 458.00 |
BX Customers and related accounts | 2 783.00 | | 2 783.00 | 2 783.00 |
BZ Other receivables | 168 194.00 | | 168 194.00 | 168 194.00 |
CF Cash and cash equivalents | 10 416.00 | | 10 416.00 | 10 416.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 181 393.00 | | 181 393.00 | 181 393.00 |
CO Grand total (0 to V) | 661 851.00 | 10 547.00 | 651 304.00 | 661 851.00 |
CU Other investments | 64 000.00 | | 64 000.00 | 64 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 64 000.00 | 64 000.00 | | 64 000.00 |
DD Legal reserve (1) | 6 400.00 | 6 400.00 | | 6 400.00 |
DG Other reserves | 209 450.00 | 164 361.00 | | 209 450.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 25.00 | 45 090.00 | | 25.00 |
DL TOTAL (I) | 279 875.00 | 279 850.00 | | 279 875.00 |
DU Loans and Debts from Credit Institutions (3) | 343 099.00 | 21.00 | | 343 099.00 |
DV Miscellaneous Loans and Financial Debts (4) | 20 512.00 | 541.00 | | 20 512.00 |
DX Trade payables and related accounts | 4 886.00 | 771.00 | | 4 886.00 |
DY Tax and social security liabilities | 2 931.00 | 824.00 | | 2 931.00 |
EC TOTAL (IV) | 371 429.00 | 2 157.00 | | 371 429.00 |
EE Grand total (I to V) | 651 304.00 | 282 007.00 | | 651 304.00 |
EG Accrued income and payables due within one year | 49 254.00 | 2 157.00 | | 49 254.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 319.00 | | 2 319.00 | 2 319.00 |
FJ Net sales | 2 319.00 | | 2 319.00 | 2 319.00 |
FQ Other income | | | 7.00 | |
FR Total operating income (I) | | | 2 326.00 | |
FW Other purchases and external expenses | | | 48 032.00 | |
FX Taxes, duties, and similar payments | | | 4 439.00 | |
FZ Social Security Contributions | | | 2 881.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 452.00 | |
GE Other Expenses | | | 30.00 | |
GF Total Operating Expenses (II) | | | 62 835.00 | |
GG - OPERATING RESULT (I - II) | | | -60 508.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 61 798.00 | |
GL Other interest and similar income | | | 1 143.00 | |
GP Total financial income (V) | | | 62 941.00 | |
GR Interest and similar expenses | | | 2 408.00 | |
GU Total financial expenses (VI) | | | 2 408.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 60 534.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 25.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 2 881.00 | 2 591.00 | | 2 881.00 |
HL TOTAL REVENUE (I + III + V + VII) | 65 268.00 | 58 964.00 | | 65 268.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 65 242.00 | 13 874.00 | | 65 242.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 25.00 | 45 090.00 | | 25.00 |
