| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 122 281.00 | 122 281.00 | | 122 281.00 |
AN Land | 23 600.00 | | 23 600.00 | 23 600.00 |
AP Buildings | 270 800.00 | 137 205.00 | 133 594.00 | 270 800.00 |
AT Other tangible assets | 30 000.00 | 30 000.00 | | 30 000.00 |
BJ TOTAL (I) | 446 681.00 | 289 486.00 | 157 194.00 | 446 681.00 |
BZ Other receivables | 4 613.00 | | 4 613.00 | 4 613.00 |
CD Marketable securities | 199 761.00 | 76 013.00 | 123 747.00 | 199 761.00 |
CF Cash and cash equivalents | 8 275.00 | | 8 275.00 | 8 275.00 |
CJ TOTAL (II) | 212 651.00 | 76 013.00 | 136 637.00 | 212 651.00 |
CO Grand total (0 to V) | 659 332.00 | 365 500.00 | 293 831.00 | 659 332.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DH Retained earnings | -283 373.00 | -277 452.00 | | -283 373.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 320.00 | -5 921.00 | | 320.00 |
DL TOTAL (I) | -275 053.00 | -275 373.00 | | -275 053.00 |
DU Loans and Debts from Credit Institutions (3) | 525 406.00 | 525 406.00 | | 525 406.00 |
DV Miscellaneous Loans and Financial Debts (4) | 42 140.00 | 42 140.00 | | 42 140.00 |
DY Tax and social security liabilities | 1 338.00 | 1 234.00 | | 1 338.00 |
EC TOTAL (IV) | 568 884.00 | 568 780.00 | | 568 884.00 |
EE Grand total (I to V) | 293 831.00 | 293 406.00 | | 293 831.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 25 667.00 | | 25 667.00 | 25 667.00 |
FJ Net sales | 25 667.00 | | 25 667.00 | 25 667.00 |
FR Total operating income (I) | | | 25 667.00 | |
FW Other purchases and external expenses | | | 714.00 | |
FX Taxes, duties, and similar payments | | | 553.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 10 832.00 | |
GE Other Expenses | | | 8.00 | |
GF Total Operating Expenses (II) | | | 12 099.00 | |
GG - OPERATING RESULT (I - II) | | | 13 567.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GQ Financial allocations to depreciation and provisions | | | 531.00 | |
GR Interest and similar expenses | | | 12 714.00 | |
GU Total financial expenses (VI) | | | 13 246.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -13 246.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 320.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 25 667.00 | 27 342.00 | | 25 667.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 25 346.00 | 33 263.00 | | 25 346.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 320.00 | -5 921.00 | | 320.00 |
