| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 140 746.00 | 140 746.00 | | 140 746.00 |
AN Land | 25 472.00 | | 25 472.00 | 25 472.00 |
AP Buildings | 290 826.00 | 232 661.00 | 58 165.00 | 290 826.00 |
AT Other tangible assets | 24 150.00 | 24 150.00 | | 24 150.00 |
BH Other financial assets | 33.00 | | 33.00 | 33.00 |
BJ TOTAL (I) | 481 517.00 | 397 557.00 | 83 961.00 | 481 517.00 |
BZ Other receivables | 900.00 | | 900.00 | 900.00 |
CF Cash and cash equivalents | 76.00 | | 76.00 | 76.00 |
CH Prepaid expenses | 58.00 | | 58.00 | 58.00 |
CJ TOTAL (II) | 1 034.00 | | 1 034.00 | 1 034.00 |
CO Grand total (0 to V) | 482 551.00 | 397 557.00 | 84 994.00 | 482 551.00 |
CU Other investments | 290.00 | | 290.00 | 290.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DH Retained earnings | -367 519.00 | -361 627.00 | | -367 519.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 167.00 | -5 891.00 | | -4 167.00 |
DL TOTAL (I) | -363 686.00 | -359 519.00 | | -363 686.00 |
DU Loans and Debts from Credit Institutions (3) | 133 831.00 | 156 068.00 | | 133 831.00 |
DV Miscellaneous Loans and Financial Debts (4) | 313 293.00 | 302 194.00 | | 313 293.00 |
DX Trade payables and related accounts | 1 475.00 | 1 350.00 | | 1 475.00 |
EA Other liabilities | 81.00 | 81.00 | | 81.00 |
EC TOTAL (IV) | 448 680.00 | 459 693.00 | | 448 680.00 |
EE Grand total (I to V) | 84 994.00 | 100 174.00 | | 84 994.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 23 722.00 | | 23 722.00 | 23 722.00 |
FJ Net sales | 23 722.00 | | 23 722.00 | 23 722.00 |
FQ Other income | | | 13.00 | |
FR Total operating income (I) | | | 23 735.00 | |
FW Other purchases and external expenses | | | 9 701.00 | |
FX Taxes, duties, and similar payments | | | 2 849.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 14 541.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 27 091.00 | |
GG - OPERATING RESULT (I - II) | | | -3 356.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 4 825.00 | |
GP Total financial income (V) | | | 4 825.00 | |
GR Interest and similar expenses | | | 5 636.00 | |
GU Total financial expenses (VI) | | | 5 636.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -811.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 167.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 28 560.00 | 26 981.00 | | 28 560.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 32 727.00 | 32 873.00 | | 32 727.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 167.00 | -5 891.00 | | -4 167.00 |
