| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 38 112.00 | | 38 112.00 | 38 112.00 |
AP Buildings | 243 462.00 | 240 532.00 | 2 930.00 | 243 462.00 |
AR Technical installations, industrial equipment and tools | 32 110.00 | 13 228.00 | 18 882.00 | 32 110.00 |
AT Other tangible assets | 7 903.00 | 6 508.00 | 1 395.00 | 7 903.00 |
BH Other financial assets | 167.00 | | 167.00 | 167.00 |
BJ TOTAL (I) | 321 757.00 | 260 268.00 | 61 488.00 | 321 757.00 |
BZ Other receivables | 621.00 | | 621.00 | 621.00 |
CD Marketable securities | 45 999.00 | 842.00 | 45 156.00 | 45 999.00 |
CF Cash and cash equivalents | 54 980.00 | | 54 980.00 | 54 980.00 |
CH Prepaid expenses | 198.00 | | 198.00 | 198.00 |
CJ TOTAL (II) | 101 799.00 | 842.00 | 100 957.00 | 101 799.00 |
CO Grand total (0 to V) | 423 557.00 | 261 111.00 | 162 445.00 | 423 557.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 26 730.00 | 26 730.00 | | 26 730.00 |
DC Revaluation differences | 150 455.00 | 150 455.00 | | 150 455.00 |
DD Legal reserve (1) | 3 960.00 | 3 960.00 | | 3 960.00 |
DG Other reserves | 1 187.00 | 1 187.00 | | 1 187.00 |
DH Retained earnings | -4 461.00 | | | -4 461.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -21 487.00 | -4 461.00 | | -21 487.00 |
DL TOTAL (I) | 156 383.00 | 177 871.00 | | 156 383.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 800.00 | 1 800.00 | | 1 800.00 |
DX Trade payables and related accounts | 1 779.00 | 2 472.00 | | 1 779.00 |
DY Tax and social security liabilities | 2 482.00 | 2 484.00 | | 2 482.00 |
EC TOTAL (IV) | 6 061.00 | 6 756.00 | | 6 061.00 |
EE Grand total (I to V) | 162 445.00 | 184 627.00 | | 162 445.00 |
EG Accrued income and payables due within one year | 6 061.00 | 6 756.00 | | 6 061.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 2 000.00 | | 2 000.00 | 2 000.00 |
FJ Net sales | 2 000.00 | | 2 000.00 | 2 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | 2 000.00 | |
FW Other purchases and external expenses | | | 10 219.00 | |
FX Taxes, duties, and similar payments | | | 5 388.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 214.00 | |
GF Total Operating Expenses (II) | | | 18 821.00 | |
GG - OPERATING RESULT (I - II) | | | -16 821.00 | |
GL Other interest and similar income | | | 1 149.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | 1 149.00 | |
GQ Financial allocations to depreciation and provisions | | | 678.00 | |
GT Net expenses on sales of marketable securities | | | 5 138.00 | |
GU Total financial expenses (VI) | | | 5 816.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 666.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -21 488.00 | |
| |
| 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 | | |
HE Exceptional expenses on management operations | | 1.00 | | |
HH Total exceptional expenses (VIII) | | 1.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1.00 | | | 1.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 149.00 | 17 998.00 | | 3 149.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 24 637.00 | 22 460.00 | | 24 637.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -21 487.00 | -4 461.00 | | -21 487.00 |
