| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 30 112.00 | | 30 112.00 | 30 112.00 |
AP Buildings | 271 012.00 | 190 339.00 | 80 674.00 | 271 012.00 |
AT Other tangible assets | 9 551.00 | 9 551.00 | | 9 551.00 |
BJ TOTAL (I) | 310 676.00 | 199 890.00 | 110 786.00 | 310 676.00 |
BX Customers and related accounts | 9 023.00 | | 9 023.00 | 9 023.00 |
BZ Other receivables | 684.00 | | 684.00 | 684.00 |
CD Marketable securities | 2 380.00 | | 2 380.00 | 2 380.00 |
CF Cash and cash equivalents | 4 770.00 | | 4 770.00 | 4 770.00 |
CJ TOTAL (II) | 16 858.00 | | 16 858.00 | 16 858.00 |
CO Grand total (0 to V) | 327 534.00 | 199 890.00 | 127 644.00 | 327 534.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 700.00 | 7 700.00 | | 7 700.00 |
DH Retained earnings | -24 553.00 | -43 254.00 | | -24 553.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 19 836.00 | 18 701.00 | | 19 836.00 |
DL TOTAL (I) | 2 983.00 | -16 853.00 | | 2 983.00 |
DU Loans and Debts from Credit Institutions (3) | 19 636.00 | 38 475.00 | | 19 636.00 |
DV Miscellaneous Loans and Financial Debts (4) | 104 099.00 | 105 045.00 | | 104 099.00 |
DX Trade payables and related accounts | 192.00 | 192.00 | | 192.00 |
DY Tax and social security liabilities | 734.00 | 780.00 | | 734.00 |
EC TOTAL (IV) | 124 661.00 | 144 492.00 | | 124 661.00 |
EE Grand total (I to V) | 127 644.00 | 127 639.00 | | 127 644.00 |
EG Accrued income and payables due within one year | 124 661.00 | 124 880.00 | | 124 661.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 34 211.00 | | 34 211.00 | 34 211.00 |
FJ Net sales | 34 211.00 | | 34 211.00 | 34 211.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 464.00 | |
FR Total operating income (I) | | | 34 675.00 | |
FW Other purchases and external expenses | | | 3 462.00 | |
FX Taxes, duties, and similar payments | | | 2 324.00 | |
FY Salaries and Wages | | | 4 455.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 385.00 | |
GF Total Operating Expenses (II) | | | 13 626.00 | |
GG - OPERATING RESULT (I - II) | | | 21 050.00 | |
GL Other interest and similar income | | | 3.00 | |
GP Total financial income (V) | | | 3.00 | |
GR Interest and similar expenses | | | 1 216.00 | |
GU Total financial expenses (VI) | | | 1 216.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 214.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 19 836.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 464.00 | 208.00 | | 464.00 |
HL TOTAL REVENUE (I + III + V + VII) | 34 678.00 | 33 451.00 | | 34 678.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 14 842.00 | 14 750.00 | | 14 842.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 19 836.00 | 18 701.00 | | 19 836.00 |
