| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 42 810.00 | | 42 810.00 | 42 810.00 |
AP Buildings | 385 293.00 | 53 844.00 | 331 449.00 | 385 293.00 |
BJ TOTAL (I) | 428 103.00 | 53 844.00 | 374 259.00 | 428 103.00 |
BZ Other receivables | 92 525.00 | | 92 525.00 | 92 525.00 |
CF Cash and cash equivalents | 504.00 | | 504.00 | 504.00 |
CJ TOTAL (II) | 93 029.00 | | 93 029.00 | 93 029.00 |
CO Grand total (0 to V) | 521 132.00 | 53 844.00 | 467 288.00 | 521 132.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 960.00 | 1 000.00 | | 1 960.00 |
DB Share, merger, contribution premiums, etc. | 181 440.00 | | | 181 440.00 |
DH Retained earnings | -31 576.00 | -26 159.00 | | -31 576.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 477.00 | -5 417.00 | | -4 477.00 |
DL TOTAL (I) | 147 347.00 | -30 576.00 | | 147 347.00 |
DU Loans and Debts from Credit Institutions (3) | 282 078.00 | 301 192.00 | | 282 078.00 |
DV Miscellaneous Loans and Financial Debts (4) | 33 303.00 | 124 946.00 | | 33 303.00 |
DX Trade payables and related accounts | 1 800.00 | 4 598.00 | | 1 800.00 |
DY Tax and social security liabilities | 2 626.00 | | | 2 626.00 |
EA Other liabilities | 134.00 | 67.00 | | 134.00 |
EC TOTAL (IV) | 319 941.00 | 430 803.00 | | 319 941.00 |
EE Grand total (I to V) | 467 288.00 | 400 227.00 | | 467 288.00 |
EG Accrued income and payables due within one year | 57 828.00 | 149 070.00 | | 57 828.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 37 453.00 | | 37 453.00 | 37 453.00 |
FJ Net sales | 37 453.00 | | 37 453.00 | 37 453.00 |
FR Total operating income (I) | | | 37 453.00 | |
FW Other purchases and external expenses | | | 9 198.00 | |
FX Taxes, duties, and similar payments | | | 5 406.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 19 273.00 | |
GF Total Operating Expenses (II) | | | 33 877.00 | |
GG - OPERATING RESULT (I - II) | | | 3 576.00 | |
GR Interest and similar expenses | | | 8 054.00 | |
GU Total financial expenses (VI) | | | 8 054.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -8 054.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 477.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 37 453.00 | 30 618.00 | | 37 453.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 41 931.00 | 36 035.00 | | 41 931.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 477.00 | -5 417.00 | | -4 477.00 |
