| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 297 580.00 | | 297 580.00 | 297 580.00 |
AP Buildings | 3 335 307.00 | 2 156 691.00 | 1 178 615.00 | 3 335 307.00 |
AR Technical installations, industrial equipment and tools | 3 309.00 | 3 309.00 | | 3 309.00 |
AT Other tangible assets | 403 280.00 | 402 649.00 | 632.00 | 403 280.00 |
BJ TOTAL (I) | 4 039 477.00 | 2 562 649.00 | 1 476 827.00 | 4 039 477.00 |
BZ Other receivables | 20 542.00 | | 20 542.00 | 20 542.00 |
CF Cash and cash equivalents | 4 712.00 | | 4 712.00 | 4 712.00 |
CJ TOTAL (II) | 25 254.00 | | 25 254.00 | 25 254.00 |
CO Grand total (0 to V) | 4 064 730.00 | 2 562 649.00 | 1 502 081.00 | 4 064 730.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 750 000.00 | 579 975.00 | | 750 000.00 |
DD Legal reserve (1) | 514.00 | 514.00 | | 514.00 |
DH Retained earnings | -1 522 911.00 | -1 507 290.00 | | -1 522 911.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -19 457.00 | -15 622.00 | | -19 457.00 |
DL TOTAL (I) | 8 146.00 | -942 422.00 | | 8 146.00 |
DU Loans and Debts from Credit Institutions (3) | 985 000.00 | 790 025.00 | | 985 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 442 408.00 | 837 192.00 | | 442 408.00 |
DX Trade payables and related accounts | 32 952.00 | 3 216.00 | | 32 952.00 |
DY Tax and social security liabilities | 33 575.00 | 37 259.00 | | 33 575.00 |
EA Other liabilities | | 14 500.00 | | |
EC TOTAL (IV) | 1 493 935.00 | 1 682 192.00 | | 1 493 935.00 |
EE Grand total (I to V) | 1 502 081.00 | 739 770.00 | | 1 502 081.00 |
EK (including equity difference) | 800 000.00 | | | 800 000.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 145 000.00 | |
FJ Net sales | | | 145 000.00 | |
FR Total operating income (I) | | | 145 000.00 | |
FW Other purchases and external expenses | | | 45 340.00 | |
FX Taxes, duties, and similar payments | | | 47 124.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 43 254.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 135 722.00 | |
GG - OPERATING RESULT (I - II) | | | 9 278.00 | |
GR Interest and similar expenses | | | 25 384.00 | |
GU Total financial expenses (VI) | | | 25 384.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -25 384.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -16 106.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 3 351.00 | | | 3 351.00 |
HF Exceptional expenses on capital transactions | | 10 649.00 | | |
HH Total exceptional expenses (VIII) | 3 351.00 | 10 649.00 | | 3 351.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 351.00 | -10 649.00 | | -3 351.00 |
HL TOTAL REVENUE (I + III + V + VII) | 145 000.00 | 145 000.00 | | 145 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 164 457.00 | 160 622.00 | | 164 457.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -19 457.00 | -15 622.00 | | -19 457.00 |
