| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 62 663.00 | | 62 663.00 | 62 663.00 |
AP Buildings | 624 881.00 | 270 394.00 | 354 487.00 | 624 881.00 |
AT Other tangible assets | 29 046.00 | 24 247.00 | 4 799.00 | 29 046.00 |
BJ TOTAL (I) | 716 590.00 | 294 642.00 | 421 949.00 | 716 590.00 |
BX Customers and related accounts | 1 550.00 | | 1 550.00 | 1 550.00 |
BZ Other receivables | 55.00 | | 55.00 | 55.00 |
CF Cash and cash equivalents | 13 404.00 | | 13 404.00 | 13 404.00 |
CH Prepaid expenses | 100.00 | | 100.00 | 100.00 |
CJ TOTAL (II) | 15 110.00 | | 15 110.00 | 15 110.00 |
CO Grand total (0 to V) | 731 700.00 | 294 642.00 | 437 058.00 | 731 700.00 |
| |
| 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 | -214 011.00 | -209 018.00 | | -214 011.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 066.00 | -4 993.00 | | -6 066.00 |
DL TOTAL (I) | -219 077.00 | -213 011.00 | | -219 077.00 |
DU Loans and Debts from Credit Institutions (3) | 67 700.00 | 86 590.00 | | 67 700.00 |
DV Miscellaneous Loans and Financial Debts (4) | 587 598.00 | 587 409.00 | | 587 598.00 |
DX Trade payables and related accounts | 86.00 | 193.00 | | 86.00 |
DY Tax and social security liabilities | 751.00 | | | 751.00 |
EC TOTAL (IV) | 656 136.00 | 674 192.00 | | 656 136.00 |
EE Grand total (I to V) | 437 058.00 | 461 181.00 | | 437 058.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 33 921.00 | | 33 921.00 | 33 921.00 |
FJ Net sales | 33 921.00 | | 33 921.00 | 33 921.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 432.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 34 354.00 | |
FW Other purchases and external expenses | | | 8 684.00 | |
FX Taxes, duties, and similar payments | | | 2 615.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 26 490.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 37 790.00 | |
GG - OPERATING RESULT (I - II) | | | -3 436.00 | |
GR Interest and similar expenses | | | 2 630.00 | |
GU Total financial expenses (VI) | | | 2 630.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 630.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 066.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 34 354.00 | 40 281.00 | | 34 354.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 40 420.00 | 45 274.00 | | 40 420.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 066.00 | -4 993.00 | | -6 066.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 268 152.00 | 26 490.00 | | 268 152.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 268 152.00 | 26 490.00 | | 268 152.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VS Prepaid expenses | 1 705.00 | 1 705.00 | | 1 705.00 |
