| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 108 500.00 | | 108 500.00 | 108 500.00 |
AP Buildings | 1 345 746.00 | 128 513.00 | 1 217 233.00 | 1 345 746.00 |
AV Fixed assets in progress | 6 612.00 | | 6 612.00 | 6 612.00 |
BH Other financial assets | 869.00 | | 869.00 | 869.00 |
BJ TOTAL (I) | 1 461 727.00 | 128 513.00 | 1 333 214.00 | 1 461 727.00 |
BX Customers and related accounts | 30 925.00 | | 30 925.00 | 30 925.00 |
BZ Other receivables | 1 064 635.00 | | 1 064 635.00 | 1 064 635.00 |
CF Cash and cash equivalents | 101 520.00 | | 101 520.00 | 101 520.00 |
CH Prepaid expenses | 243.00 | | 243.00 | 243.00 |
CJ TOTAL (II) | 1 197 323.00 | | 1 197 323.00 | 1 197 323.00 |
CO Grand total (0 to V) | 2 659 049.00 | 128 513.00 | 2 530 536.00 | 2 659 049.00 |
CP Shares due in less than one year | 869.00 | | | 869.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -529 416.00 | -619 632.00 | | -529 416.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 98 833.00 | 90 215.00 | | 98 833.00 |
DL TOTAL (I) | -429 583.00 | -528 416.00 | | -429 583.00 |
DU Loans and Debts from Credit Institutions (3) | 2 897 778.00 | 2 925 864.00 | | 2 897 778.00 |
DV Miscellaneous Loans and Financial Debts (4) | 51 113.00 | 50 162.00 | | 51 113.00 |
DX Trade payables and related accounts | 1 538.00 | 877.00 | | 1 538.00 |
DY Tax and social security liabilities | 9 691.00 | 717.00 | | 9 691.00 |
EA Other liabilities | | 61 850.00 | | |
EC TOTAL (IV) | 2 960 120.00 | 3 039 470.00 | | 2 960 120.00 |
EE Grand total (I to V) | 2 530 536.00 | 2 511 053.00 | | 2 530 536.00 |
EI Including equity loans | 51 113.00 | | | 51 113.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 207 741.00 | | 207 741.00 | 207 741.00 |
FJ Net sales | 207 741.00 | | 207 741.00 | 207 741.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 207 742.00 | |
FW Other purchases and external expenses | | | 11 519.00 | |
FX Taxes, duties, and similar payments | | | 3 021.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 55 891.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 70 432.00 | |
GG - OPERATING RESULT (I - II) | | | 137 310.00 | |
GL Other interest and similar income | | | 11 986.00 | |
GP Total financial income (V) | | | 11 986.00 | |
GR Interest and similar expenses | | | 50 427.00 | |
GU Total financial expenses (VI) | | | 50 427.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -38 441.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 98 869.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 36.00 | | | 36.00 |
HH Total exceptional expenses (VIII) | 36.00 | | | 36.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -36.00 | | | -36.00 |
HL TOTAL REVENUE (I + III + V + VII) | 219 728.00 | 216 664.00 | | 219 728.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 120 894.00 | 126 449.00 | | 120 894.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 98 833.00 | 90 215.00 | | 98 833.00 |
