| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 228 674.00 | | 228 674.00 | 228 674.00 |
AP Buildings | 5 208.00 | 5 208.00 | | 5 208.00 |
AR Technical installations, industrial equipment and tools | 213 650.00 | 213 650.00 | | 213 650.00 |
AT Other tangible assets | 211 185.00 | 211 185.00 | | 211 185.00 |
BJ TOTAL (I) | 658 716.00 | 430 043.00 | 228 674.00 | 658 716.00 |
BZ Other receivables | 3 182.00 | | 3 182.00 | 3 182.00 |
CF Cash and cash equivalents | 106 186.00 | | 106 186.00 | 106 186.00 |
CH Prepaid expenses | 700.00 | | 700.00 | 700.00 |
CJ TOTAL (II) | 110 068.00 | | 110 068.00 | 110 068.00 |
CO Grand total (0 to V) | 768 785.00 | 430 043.00 | 338 742.00 | 768 785.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 244.00 | 15 244.00 | | 15 244.00 |
DD Legal reserve (1) | 1 525.00 | 1 525.00 | | 1 525.00 |
DH Retained earnings | -652 812.00 | -1 044 605.00 | | -652 812.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -29 270.00 | 391 794.00 | | -29 270.00 |
DL TOTAL (I) | -665 312.00 | -636 042.00 | | -665 312.00 |
DU Loans and Debts from Credit Institutions (3) | 779 440.00 | 940 848.00 | | 779 440.00 |
DW Advances and down payments received on current orders | 9 009.00 | 9 786.00 | | 9 009.00 |
DX Trade payables and related accounts | 11 355.00 | 9 009.00 | | 11 355.00 |
DY Tax and social security liabilities | | 9 217.00 | | |
EA Other liabilities | 215 605.00 | 15 605.00 | | 215 605.00 |
EC TOTAL (IV) | 1 004 053.00 | 975 455.00 | | 1 004 053.00 |
EE Grand total (I to V) | 338 742.00 | 339 413.00 | | 338 742.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 10 230.00 | |
FX Taxes, duties, and similar payments | | | 17 141.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 863.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 28 237.00 | |
GG - OPERATING RESULT (I - II) | | | -28 236.00 | |
GH Attributed profit or transferred loss (III) | | | | |
GI Supported loss or transferred profit (IV) | | | 1 033.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -29 270.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 419 827.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 29 270.00 | 28 033.00 | | 29 270.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -29 270.00 | 391 794.00 | | -29 270.00 |
