| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 92 000.00 | | 92 000.00 | 92 000.00 |
AP Buildings | 111 946.00 | 30 916.00 | 81 030.00 | 111 946.00 |
AT Other tangible assets | 117 108.00 | 74 984.00 | 42 124.00 | 117 108.00 |
BB Receivables related to investments | 476 162.00 | 1 600.00 | 474 562.00 | 476 162.00 |
BH Other financial assets | 25 000.00 | | 25 000.00 | 25 000.00 |
BJ TOTAL (I) | 1 336 864.00 | 113 750.00 | 1 223 113.00 | 1 336 864.00 |
BX Customers and related accounts | 65 583.00 | | 65 583.00 | 65 583.00 |
BZ Other receivables | 1 110.00 | | 1 110.00 | 1 110.00 |
CD Marketable securities | 15.00 | | 15.00 | 15.00 |
CF Cash and cash equivalents | 1 485.00 | | 1 485.00 | 1 485.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 68 193.00 | | 68 193.00 | 68 193.00 |
CO Grand total (0 to V) | 1 405 057.00 | 113 750.00 | 1 291 307.00 | 1 405 057.00 |
CU Other investments | 514 647.00 | 6 250.00 | 508 397.00 | 514 647.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 497 000.00 | 497 000.00 | | 497 000.00 |
DD Legal reserve (1) | 49 700.00 | 49 700.00 | | 49 700.00 |
DG Other reserves | 336 442.00 | 338 298.00 | | 336 442.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 876.00 | -1 856.00 | | -5 876.00 |
DL TOTAL (I) | 877 266.00 | 883 142.00 | | 877 266.00 |
DU Loans and Debts from Credit Institutions (3) | 171 845.00 | 188 478.00 | | 171 845.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 786.00 | 2 786.00 | | 2 786.00 |
DX Trade payables and related accounts | 1 530.00 | 1 436.00 | | 1 530.00 |
DY Tax and social security liabilities | 10 794.00 | 8 284.00 | | 10 794.00 |
DZ Fixed asset liabilities and related accounts | 3.00 | 6.00 | | 3.00 |
EA Other liabilities | 227 082.00 | 130 943.00 | | 227 082.00 |
EC TOTAL (IV) | 414 041.00 | 331 934.00 | | 414 041.00 |
EE Grand total (I to V) | 1 291 307.00 | 1 215 076.00 | | 1 291 307.00 |
EG Accrued income and payables due within one year | 261 671.00 | 144 534.00 | | 261 671.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 30 684.00 | | 30 684.00 | 30 684.00 |
FJ Net sales | 30 684.00 | | 30 684.00 | 30 684.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 30 684.00 | |
FW Other purchases and external expenses | | | 14 803.00 | |
FX Taxes, duties, and similar payments | | | 2 890.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 15 555.00 | |
GF Total Operating Expenses (II) | | | 33 248.00 | |
GG - OPERATING RESULT (I - II) | | | -2 564.00 | |
GH Attributed profit or transferred loss (III) | | | 882.00 | |
GI Supported loss or transferred profit (IV) | | | 12.00 | |
GK Income from other securities and fixed asset receivables | | | 3 450.00 | |
GM Reversals of provisions and transfers of expenses | | | 7 850.00 | |
GP Total financial income (V) | | | 11 300.00 | |
GQ Financial allocations to depreciation and provisions | | | 7 850.00 | |
GR Interest and similar expenses | | | 7 632.00 | |
GU Total financial expenses (VI) | | | 15 482.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 182.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 876.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 42 866.00 | 41 695.00 | | 42 866.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 48 741.00 | 43 550.00 | | 48 741.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 876.00 | -1 856.00 | | -5 876.00 |
