| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 21 700.00 | | 21 700.00 | 21 700.00 |
AP Buildings | 195 300.00 | 15 839.00 | 179 461.00 | 195 300.00 |
AT Other tangible assets | 6 000.00 | 1 738.00 | 4 262.00 | 6 000.00 |
BJ TOTAL (I) | 223 000.00 | 17 577.00 | 205 423.00 | 223 000.00 |
BZ Other receivables | 86.00 | | 86.00 | 86.00 |
CF Cash and cash equivalents | 9 187.00 | | 9 187.00 | 9 187.00 |
CJ TOTAL (II) | 9 273.00 | | 9 273.00 | 9 273.00 |
CO Grand total (0 to V) | 232 273.00 | 17 577.00 | 214 695.00 | 232 273.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -17 021.00 | | | -17 021.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -215.00 | -17 021.00 | | -215.00 |
DL TOTAL (I) | -16 236.00 | -16 021.00 | | -16 236.00 |
DU Loans and Debts from Credit Institutions (3) | 195 903.00 | 209 617.00 | | 195 903.00 |
DV Miscellaneous Loans and Financial Debts (4) | 26 455.00 | 24 946.00 | | 26 455.00 |
DX Trade payables and related accounts | 1 774.00 | 1 707.00 | | 1 774.00 |
EB Prepaid income (2) | 6 799.00 | | | 6 799.00 |
EC TOTAL (IV) | 230 931.00 | 236 269.00 | | 230 931.00 |
EE Grand total (I to V) | 214 695.00 | 220 248.00 | | 214 695.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 55.00 | 51.00 | | 55.00 |
EI Including equity loans | 26 455.00 | | | 26 455.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 19 370.00 | | 19 370.00 | 19 370.00 |
FJ Net sales | 19 370.00 | | 19 370.00 | 19 370.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 9 518.00 | |
FR Total operating income (I) | | | 28 888.00 | |
FW Other purchases and external expenses | | | 15 209.00 | |
FX Taxes, duties, and similar payments | | | 2 547.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 8 669.00 | |
GF Total Operating Expenses (II) | | | 26 426.00 | |
GG - OPERATING RESULT (I - II) | | | 2 462.00 | |
GR Interest and similar expenses | | | 2 677.00 | |
GU Total financial expenses (VI) | | | 2 677.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 677.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -215.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 28 888.00 | 26 007.00 | | 28 888.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 29 103.00 | 43 028.00 | | 29 103.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -215.00 | -17 021.00 | | -215.00 |
