| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 54 209.00 | | 54 209.00 | 54 209.00 |
AP Buildings | 487 885.00 | 415 190.00 | 72 696.00 | 487 885.00 |
AT Other tangible assets | 28 609.00 | 28 609.00 | | 28 609.00 |
BJ TOTAL (I) | 570 704.00 | 443 799.00 | 126 905.00 | 570 704.00 |
BX Customers and related accounts | 7 343.00 | | 7 343.00 | 7 343.00 |
BZ Other receivables | 226.00 | | 226.00 | 226.00 |
CD Marketable securities | 157 000.00 | | 157 000.00 | 157 000.00 |
CF Cash and cash equivalents | 3 650.00 | | 3 650.00 | 3 650.00 |
CJ TOTAL (II) | 168 219.00 | | 168 219.00 | 168 219.00 |
CO Grand total (0 to V) | 738 923.00 | 443 799.00 | 295 124.00 | 738 923.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DH Retained earnings | -345 363.00 | -337 977.00 | | -345 363.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -7 549.00 | -7 386.00 | | -7 549.00 |
DL TOTAL (I) | -344 912.00 | -337 363.00 | | -344 912.00 |
DU Loans and Debts from Credit Institutions (3) | 603 596.00 | 603 596.00 | | 603 596.00 |
DV Miscellaneous Loans and Financial Debts (4) | 34 500.00 | 34 500.00 | | 34 500.00 |
DX Trade payables and related accounts | 1 356.00 | 1 308.00 | | 1 356.00 |
DY Tax and social security liabilities | 583.00 | 573.00 | | 583.00 |
EC TOTAL (IV) | 640 036.00 | 639 978.00 | | 640 036.00 |
EE Grand total (I to V) | 295 124.00 | 302 615.00 | | 295 124.00 |
EI Including equity loans | 34 500.00 | | | 34 500.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 42 640.00 | | 42 640.00 | 42 640.00 |
FJ Net sales | 42 640.00 | | 42 640.00 | 42 640.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 182.00 | |
FR Total operating income (I) | | | 43 822.00 | |
FW Other purchases and external expenses | | | 2 384.00 | |
FX Taxes, duties, and similar payments | | | 1 844.00 | |
FZ Social Security Contributions | | | 24 394.00 | |
GF Total Operating Expenses (II) | | | 28 622.00 | |
GG - OPERATING RESULT (I - II) | | | 15 200.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 22 749.00 | |
GU Total financial expenses (VI) | | | 22 749.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -22 749.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 549.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 43 822.00 | 43 721.00 | | 43 822.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 51 371.00 | 51 107.00 | | 51 371.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -7 549.00 | -7 386.00 | | -7 549.00 |
