| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 2 508 143.00 | 220 811.00 | 2 287 333.00 | 2 508 143.00 |
BH Other financial assets | 37 803.00 | | 37 803.00 | 37 803.00 |
BJ TOTAL (I) | 2 545 946.00 | 220 811.00 | 2 325 135.00 | 2 545 946.00 |
BX Customers and related accounts | 19 830.00 | | 19 830.00 | 19 830.00 |
BZ Other receivables | 4 468.00 | | 4 468.00 | 4 468.00 |
CF Cash and cash equivalents | 58 028.00 | | 58 028.00 | 58 028.00 |
CJ TOTAL (II) | 82 326.00 | | 82 326.00 | 82 326.00 |
CO Grand total (0 to V) | 2 628 272.00 | 220 811.00 | 2 407 461.00 | 2 628 272.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 125 000.00 | 125 000.00 | | 125 000.00 |
DC Revaluation differences | 8.00 | | | 8.00 |
DH Retained earnings | -175 198.00 | -119 347.00 | | -175 198.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -57 718.00 | -55 851.00 | | -57 718.00 |
DK Regulated provisions | 105 036.00 | 54 352.00 | | 105 036.00 |
DL TOTAL (I) | -2 880.00 | 4 153.00 | | -2 880.00 |
DU Loans and Debts from Credit Institutions (3) | 2 083 312.00 | 2 178 138.00 | | 2 083 312.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5.00 | 5.00 | | 5.00 |
DX Trade payables and related accounts | 6 024.00 | 6 412.00 | | 6 024.00 |
DY Tax and social security liabilities | 2 388.00 | 1 060.00 | | 2 388.00 |
EA Other liabilities | 318 617.00 | 394 490.00 | | 318 617.00 |
EC TOTAL (IV) | 2 410 341.00 | 2 580 099.00 | | 2 410 341.00 |
EE Grand total (I to V) | 2 407 461.00 | 2 584 253.00 | | 2 407 461.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 221 861.00 | | 221 861.00 | 221 861.00 |
FJ Net sales | 221 861.00 | | 221 861.00 | 221 861.00 |
FQ Other income | | | 10.00 | |
FR Total operating income (I) | | | 221 871.00 | |
FW Other purchases and external expenses | | | 35 178.00 | |
FX Taxes, duties, and similar payments | | | 16 713.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 125 407.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 177 298.00 | |
GG - OPERATING RESULT (I - II) | | | 44 573.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 31.00 | |
GK Income from other securities and fixed asset receivables | | | 76.00 | |
GP Total financial income (V) | | | 76.00 | |
GR Interest and similar expenses | | | 51 682.00 | |
GU Total financial expenses (VI) | | | 51 682.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -51 606.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 034.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 50 684.00 | 54 352.00 | | 50 684.00 |
HH Total exceptional expenses (VIII) | 50 684.00 | 54 352.00 | | 50 684.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -50 684.00 | -54 352.00 | | -50 684.00 |
HL TOTAL REVENUE (I + III + V + VII) | 221 947.00 | 169 364.00 | | 221 947.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 279 665.00 | 225 215.00 | | 279 665.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -57 718.00 | -55 851.00 | | -57 718.00 |
