| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 375 000.00 | 29 715.00 | 345 285.00 | 375 000.00 |
BH Other financial assets | 20.00 | | 20.00 | 20.00 |
BJ TOTAL (I) | 485 020.00 | 29 715.00 | 455 305.00 | 485 020.00 |
BZ Other receivables | 25.00 | | 25.00 | 25.00 |
CF Cash and cash equivalents | 7 517.00 | | 7 517.00 | 7 517.00 |
CH Prepaid expenses | 1 030.00 | | 1 030.00 | 1 030.00 |
CJ TOTAL (II) | 8 572.00 | | 8 572.00 | 8 572.00 |
CO Grand total (0 to V) | 493 592.00 | 29 715.00 | 463 877.00 | 493 592.00 |
CU Other investments | 110 000.00 | | 110 000.00 | 110 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | | | 5 000.00 |
DD Legal reserve (1) | 500.00 | | | 500.00 |
DG Other reserves | 2 603.00 | | | 2 603.00 |
DH Retained earnings | -18 001.00 | | | -18 001.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 234.00 | | | -3 234.00 |
DL TOTAL (I) | -13 132.00 | | | -13 132.00 |
DU Loans and Debts from Credit Institutions (3) | 154 200.00 | | | 154 200.00 |
DV Miscellaneous Loans and Financial Debts (4) | 319 939.00 | | | 319 939.00 |
DX Trade payables and related accounts | 1 517.00 | | | 1 517.00 |
DY Tax and social security liabilities | 1 354.00 | | | 1 354.00 |
EC TOTAL (IV) | 477 010.00 | | | 477 010.00 |
EE Grand total (I to V) | 463 877.00 | | | 463 877.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 23 645.00 | | 23 645.00 | 23 645.00 |
FJ Net sales | 23 645.00 | | 23 645.00 | 23 645.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 100.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 23 746.00 | |
FW Other purchases and external expenses | | | 8 393.00 | |
FX Taxes, duties, and similar payments | | | 1 575.00 | |
FZ Social Security Contributions | | | 1 144.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 12 150.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 23 263.00 | |
GG - OPERATING RESULT (I - II) | | | 483.00 | |
GR Interest and similar expenses | | | 3 717.00 | |
GU Total financial expenses (VI) | | | 3 717.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 717.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 234.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 100.00 | | | 100.00 |
HL TOTAL REVENUE (I + III + V + VII) | 23 746.00 | | | 23 746.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 26 981.00 | | | 26 981.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 234.00 | | | -3 234.00 |
