| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 191 353.00 | 106 201.00 | 85 152.00 | 191 353.00 |
BH Other financial assets | 112.00 | | 112.00 | 112.00 |
BJ TOTAL (I) | 191 465.00 | 106 201.00 | 85 264.00 | 191 465.00 |
BZ Other receivables | 89.00 | | 89.00 | 89.00 |
CF Cash and cash equivalents | 22 566.00 | | 22 566.00 | 22 566.00 |
CJ TOTAL (II) | 22 655.00 | | 22 655.00 | 22 655.00 |
CO Grand total (0 to V) | 214 120.00 | 106 201.00 | 107 919.00 | 214 120.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | 3 000.00 | | 3 000.00 |
DD Legal reserve (1) | 300.00 | 300.00 | | 300.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 11 323.00 | 10 423.00 | | 11 323.00 |
DJ Investment subsidies | 3 338.00 | 3 713.00 | | 3 338.00 |
DL TOTAL (I) | 17 961.00 | 17 436.00 | | 17 961.00 |
DU Loans and Debts from Credit Institutions (3) | 32 744.00 | 53 276.00 | | 32 744.00 |
DV Miscellaneous Loans and Financial Debts (4) | 57 214.00 | 46 791.00 | | 57 214.00 |
EC TOTAL (IV) | 89 959.00 | 100 067.00 | | 89 959.00 |
EE Grand total (I to V) | 107 919.00 | 117 503.00 | | 107 919.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 23 542.00 | |
FJ Net sales | | | 23 542.00 | |
FR Total operating income (I) | | | 23 543.00 | |
FW Other purchases and external expenses | | | 1 661.00 | |
FX Taxes, duties, and similar payments | | | 43.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 9 568.00 | |
GF Total Operating Expenses (II) | | | 11 272.00 | |
GG - OPERATING RESULT (I - II) | | | 12 270.00 | |
GL Other interest and similar income | | | 2.00 | |
GP Total financial income (V) | | | 2.00 | |
GR Interest and similar expenses | | | 1 324.00 | |
GU Total financial expenses (VI) | | | 1 324.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 322.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 10 948.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 375.00 | 375.00 | | 375.00 |
HD Total exceptional income (VII) | 375.00 | 375.00 | | 375.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 375.00 | 375.00 | | 375.00 |
HL TOTAL REVENUE (I + III + V + VII) | 23 919.00 | 23 976.00 | | 23 919.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 596.00 | 13 552.00 | | 12 596.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 11 323.00 | 10 423.00 | | 11 323.00 |
