| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 2 884 427.00 | | 2 884 427.00 | 2 884 427.00 |
AP Buildings | 11 251 573.00 | | 11 251 573.00 | 11 251 573.00 |
AT Other tangible assets | -407 510.00 | | -407 510.00 | -407 510.00 |
BJ TOTAL (I) | 13 728 490.00 | | 13 728 490.00 | 13 728 490.00 |
BZ Other receivables | 580 239.00 | | 580 239.00 | 580 239.00 |
CF Cash and cash equivalents | 168 941.00 | | 168 941.00 | 168 941.00 |
CH Prepaid expenses | 4 637.00 | | 4 637.00 | 4 637.00 |
CJ TOTAL (II) | 753 817.00 | | 753 817.00 | 753 817.00 |
CO Grand total (0 to V) | 14 482 307.00 | | 14 482 307.00 | 14 482 307.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 315 490.00 | 3 315 490.00 | | 3 315 490.00 |
DH Retained earnings | | -129 281.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | -126 434.00 | -336 017.00 | | -126 434.00 |
DL TOTAL (I) | 3 189 056.00 | 2 850 191.00 | | 3 189 056.00 |
DU Loans and Debts from Credit Institutions (3) | 3 274.00 | 84 316.00 | | 3 274.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 593 179.00 | 10 537 438.00 | | 10 593 179.00 |
DX Trade payables and related accounts | 12 352.00 | 8 919.00 | | 12 352.00 |
EA Other liabilities | 674 055.00 | 698 278.00 | | 674 055.00 |
EB Prepaid income (2) | 10 390.00 | 8 669.00 | | 10 390.00 |
EC TOTAL (IV) | 11 293 252.00 | 11 337 620.00 | | 11 293 252.00 |
EE Grand total (I to V) | 14 482 307.00 | 14 187 811.00 | | 14 482 307.00 |
EG Accrued income and payables due within one year | 11 293 252.00 | 11 337 620.00 | | 11 293 252.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 633 154.00 | | 633 154.00 | 633 154.00 |
FJ Net sales | 633 154.00 | | 633 154.00 | 633 154.00 |
FR Total operating income (I) | | | 633 154.00 | |
FW Other purchases and external expenses | | | 122 149.00 | |
FX Taxes, duties, and similar payments | | | 160.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 326 008.00 | |
GE Other Expenses | | | -205.00 | |
GF Total Operating Expenses (II) | | | 448 113.00 | |
GG - OPERATING RESULT (I - II) | | | 185 041.00 | |
GR Interest and similar expenses | | | 315 006.00 | |
GU Total financial expenses (VI) | | | 315 006.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -315 006.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -129 965.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 3 531.00 | | | 3 531.00 |
HD Total exceptional income (VII) | 3 531.00 | | | 3 531.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 3 531.00 | | | 3 531.00 |
HL TOTAL REVENUE (I + III + V + VII) | 636 685.00 | 78 602.00 | | 636 685.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 763 119.00 | 414 619.00 | | 763 119.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -126 434.00 | -336 017.00 | | -126 434.00 |
