| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 862 834.00 | 688 211.00 | 174 623.00 | 862 834.00 |
AP Buildings | 16 775.00 | 16 775.00 | | 16 775.00 |
BJ TOTAL (I) | 879 609.00 | 704 986.00 | 174 623.00 | 879 609.00 |
BR Intermediate and finished products | | | | |
BZ Other receivables | 61 435.00 | | 61 435.00 | 61 435.00 |
CH Prepaid expenses | 1 701.00 | | 1 701.00 | 1 701.00 |
CJ TOTAL (II) | 63 136.00 | | 63 136.00 | 63 136.00 |
CO Grand total (0 to V) | 942 744.00 | 704 986.00 | 237 758.00 | 942 744.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DC Revaluation differences | 8.00 | | | 8.00 |
DH Retained earnings | -2 479 673.00 | -2 286 735.00 | | -2 479 673.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -152 487.00 | -192 938.00 | | -152 487.00 |
DL TOTAL (I) | -2 582 160.00 | -2 429 673.00 | | -2 582 160.00 |
DQ Provisions for Expenses | 29 519.00 | 29 519.00 | | 29 519.00 |
DR TOTAL (IV) | 29 519.00 | 29 519.00 | | 29 519.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 631 064.00 | 2 535 995.00 | | 2 631 064.00 |
DX Trade payables and related accounts | 147 902.00 | 180 282.00 | | 147 902.00 |
EA Other liabilities | 11 433.00 | 11 387.00 | | 11 433.00 |
EC TOTAL (IV) | 2 790 400.00 | 2 727 664.00 | | 2 790 400.00 |
EE Grand total (I to V) | 237 758.00 | 327 510.00 | | 237 758.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 11 475.00 | | 11 475.00 | 11 475.00 |
FJ Net sales | 11 475.00 | | 11 475.00 | 11 475.00 |
FM Inventory production | | | -22 097.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 17 197.00 | |
FR Total operating income (I) | | | 6 575.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 62 113.00 | |
FX Taxes, duties, and similar payments | | | 3 506.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 88 231.00 | |
GF Total Operating Expenses (II) | | | 153 850.00 | |
GG - OPERATING RESULT (I - II) | | | -147 275.00 | |
GR Interest and similar expenses | | | 5 214.00 | |
GU Total financial expenses (VI) | | | 5 214.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -5 214.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -152 489.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1.00 | 1.00 | | 1.00 |
HD Total exceptional income (VII) | 1.00 | 1.00 | | 1.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1.00 | 1.00 | | 1.00 |
HL TOTAL REVENUE (I + III + V + VII) | 6 576.00 | -5 009.00 | | 6 576.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 159 064.00 | 187 928.00 | | 159 064.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -152 487.00 | -192 938.00 | | -152 487.00 |
