| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 725 562.00 | | 725 562.00 | 725 562.00 |
AP Buildings | 3 934 069.00 | 2 303 980.00 | 1 630 089.00 | 3 934 069.00 |
BJ TOTAL (I) | 4 659 631.00 | 2 303 980.00 | 2 355 651.00 | 4 659 631.00 |
CF Cash and cash equivalents | 5 275.00 | | 5 275.00 | 5 275.00 |
CJ TOTAL (II) | 5 275.00 | | 5 275.00 | 5 275.00 |
CO Grand total (0 to V) | 4 664 905.00 | 2 303 980.00 | 2 360 925.00 | 4 664 905.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 933 000.00 | 933 000.00 | | 933 000.00 |
DH Retained earnings | -551 584.00 | -508 173.00 | | -551 584.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -38 998.00 | -43 411.00 | | -38 998.00 |
DJ Investment subsidies | 829 401.00 | 996 208.00 | | 829 401.00 |
DL TOTAL (I) | 1 171 820.00 | 1 377 625.00 | | 1 171 820.00 |
DU Loans and Debts from Credit Institutions (3) | 718 292.00 | 847 927.00 | | 718 292.00 |
DV Miscellaneous Loans and Financial Debts (4) | 465 660.00 | 274 978.00 | | 465 660.00 |
DY Tax and social security liabilities | 2 659.00 | 534.00 | | 2 659.00 |
DZ Fixed asset liabilities and related accounts | | 184 682.00 | | |
EA Other liabilities | 2 495.00 | | | 2 495.00 |
EC TOTAL (IV) | 1 189 105.00 | 1 308 121.00 | | 1 189 105.00 |
EE Grand total (I to V) | 2 360 925.00 | 2 685 745.00 | | 2 360 925.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 156 823.00 | | 156 823.00 | 156 823.00 |
FJ Net sales | 156 823.00 | | 156 823.00 | 156 823.00 |
FR Total operating income (I) | | | 156 823.00 | |
FW Other purchases and external expenses | | | 6 541.00 | |
FX Taxes, duties, and similar payments | | | 1 060.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 327 839.00 | |
GF Total Operating Expenses (II) | | | 335 440.00 | |
GG - OPERATING RESULT (I - II) | | | -178 616.00 | |
GR Interest and similar expenses | | | 27 188.00 | |
GU Total financial expenses (VI) | | | 27 188.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -27 188.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -205 804.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 166 807.00 | 166 807.00 | | 166 807.00 |
HD Total exceptional income (VII) | 166 807.00 | 166 807.00 | | 166 807.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 166 807.00 | 166 807.00 | | 166 807.00 |
HL TOTAL REVENUE (I + III + V + VII) | 323 630.00 | 323 630.00 | | 323 630.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 362 628.00 | 367 041.00 | | 362 628.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -38 998.00 | -43 411.00 | | -38 998.00 |
