| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 3 276 807.00 | 672 098.00 | 2 604 709.00 | 3 276 807.00 |
BJ TOTAL (I) | 3 276 807.00 | 672 098.00 | 2 604 709.00 | 3 276 807.00 |
BX Customers and related accounts | 18 417.00 | | 18 417.00 | 18 417.00 |
BZ Other receivables | 8 028.00 | | 8 028.00 | 8 028.00 |
CF Cash and cash equivalents | 116 593.00 | | 116 593.00 | 116 593.00 |
CJ TOTAL (II) | 143 038.00 | | 143 038.00 | 143 038.00 |
CO Grand total (0 to V) | 3 419 845.00 | 672 098.00 | 2 747 747.00 | 3 419 845.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 125 000.00 | 125 000.00 | | 125 000.00 |
DH Retained earnings | -227 576.00 | -196 714.00 | | -227 576.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -20 232.00 | -30 861.00 | | -20 232.00 |
DK Regulated provisions | 232 746.00 | 198 773.00 | | 232 746.00 |
DL TOTAL (I) | 109 938.00 | 96 197.00 | | 109 938.00 |
DU Loans and Debts from Credit Institutions (3) | 2 438 720.00 | 2 582 013.00 | | 2 438 720.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5.00 | 5.00 | | 5.00 |
DX Trade payables and related accounts | 6 813.00 | 6 563.00 | | 6 813.00 |
DY Tax and social security liabilities | 19 327.00 | 46 904.00 | | 19 327.00 |
EA Other liabilities | 172 949.00 | 213 720.00 | | 172 949.00 |
EC TOTAL (IV) | 2 637 808.00 | 2 849 200.00 | | 2 637 808.00 |
EE Grand total (I to V) | 2 747 747.00 | 2 945 397.00 | | 2 747 747.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 306 856.00 | | 306 856.00 | 306 856.00 |
FJ Net sales | 306 856.00 | | 306 856.00 | 306 856.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 306 857.00 | |
FW Other purchases and external expenses | | | 48 056.00 | |
FX Taxes, duties, and similar payments | | | 16 947.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 164 130.00 | |
GE Other Expenses | | | 8.00 | |
GF Total Operating Expenses (II) | | | 229 141.00 | |
GG - OPERATING RESULT (I - II) | | | 77 716.00 | |
GR Interest and similar expenses | | | 63 975.00 | |
GU Total financial expenses (VI) | | | 63 975.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -63 975.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 13 741.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 2 963.00 | | |
HG Exceptional depreciation and provisions | 33 973.00 | 46 209.00 | | 33 973.00 |
HH Total exceptional expenses (VIII) | 33 973.00 | 49 172.00 | | 33 973.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -33 973.00 | -49 172.00 | | -33 973.00 |
HL TOTAL REVENUE (I + III + V + VII) | 306 857.00 | 328 682.00 | | 306 857.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 327 089.00 | 359 544.00 | | 327 089.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -20 232.00 | -30 861.00 | | -20 232.00 |
