| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 108 357.00 | | 108 357.00 | 108 357.00 |
AP Buildings | 218 887.00 | 60 469.00 | 158 418.00 | 218 887.00 |
BJ TOTAL (I) | 635 554.00 | 60 469.00 | 575 085.00 | 635 554.00 |
BZ Other receivables | 33 042.00 | | 33 042.00 | 33 042.00 |
CF Cash and cash equivalents | 934.00 | | 934.00 | 934.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 33 977.00 | | 33 977.00 | 33 977.00 |
CO Grand total (0 to V) | 669 532.00 | 60 469.00 | 609 062.00 | 669 532.00 |
CU Other investments | 308 310.00 | | 308 310.00 | 308 310.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 260 332.00 | 269 831.00 | | 260 332.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 820.00 | -9 498.00 | | -4 820.00 |
DK Regulated provisions | 8 310.00 | 8 310.00 | | 8 310.00 |
DL TOTAL (I) | 274 822.00 | 279 643.00 | | 274 822.00 |
DU Loans and Debts from Credit Institutions (3) | 267 315.00 | 287 538.00 | | 267 315.00 |
DV Miscellaneous Loans and Financial Debts (4) | 60 212.00 | 79 757.00 | | 60 212.00 |
DW Advances and down payments received on current orders | 1 600.00 | | | 1 600.00 |
DX Trade payables and related accounts | 1 485.00 | 1 502.00 | | 1 485.00 |
DY Tax and social security liabilities | 3 626.00 | 3 337.00 | | 3 626.00 |
EC TOTAL (IV) | 334 240.00 | 372 135.00 | | 334 240.00 |
EE Grand total (I to V) | 609 062.00 | 651 777.00 | | 609 062.00 |
EG Accrued income and payables due within one year | 86 479.00 | 105 279.00 | | 86 479.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 90 556.00 | | 90 556.00 | 90 556.00 |
FJ Net sales | 90 556.00 | | 90 556.00 | 90 556.00 |
FR Total operating income (I) | | | 90 556.00 | |
FW Other purchases and external expenses | | | 12 829.00 | |
FX Taxes, duties, and similar payments | | | 9 049.00 | |
FY Salaries and Wages | | | 36 000.00 | |
FZ Social Security Contributions | | | 20 149.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 14 593.00 | |
GF Total Operating Expenses (II) | | | 92 621.00 | |
GG - OPERATING RESULT (I - II) | | | -2 064.00 | |
GR Interest and similar expenses | | | 7 166.00 | |
GU Total financial expenses (VI) | | | 7 166.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -7 166.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -9 231.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -4 411.00 | | | -4 411.00 |
HL TOTAL REVENUE (I + III + V + VII) | 90 556.00 | 90 126.00 | | 90 556.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 95 376.00 | 99 624.00 | | 95 376.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 820.00 | -9 498.00 | | -4 820.00 |
