| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 664 863.00 | | 664 863.00 | 664 863.00 |
BJ TOTAL (I) | 664 863.00 | | 664 863.00 | 664 863.00 |
BX Customers and related accounts | 554 902.00 | | 554 902.00 | 554 902.00 |
BZ Other receivables | 187 901.00 | | 187 901.00 | 187 901.00 |
CF Cash and cash equivalents | 395 097.00 | | 395 097.00 | 395 097.00 |
CH Prepaid expenses | 131 289.00 | | 131 289.00 | 131 289.00 |
CJ TOTAL (II) | 1 269 189.00 | | 1 269 189.00 | 1 269 189.00 |
CO Grand total (0 to V) | 1 934 052.00 | | 1 934 052.00 | 1 934 052.00 |
CP Shares due in less than one year | 157 259.00 | | | 157 259.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | -687 586.00 | -623 904.00 | | -687 586.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -78 958.00 | -63 682.00 | | -78 958.00 |
DL TOTAL (I) | -756 543.00 | -677 586.00 | | -756 543.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 089 190.00 | 2 044 018.00 | | 2 089 190.00 |
DX Trade payables and related accounts | 83 515.00 | 73 997.00 | | 83 515.00 |
DY Tax and social security liabilities | 93 913.00 | 81 907.00 | | 93 913.00 |
EB Prepaid income (2) | 423 978.00 | 402 580.00 | | 423 978.00 |
EC TOTAL (IV) | 2 690 596.00 | 2 602 502.00 | | 2 690 596.00 |
EE Grand total (I to V) | 1 934 052.00 | 1 924 916.00 | | 1 934 052.00 |
EG Accrued income and payables due within one year | 2 690 596.00 | 2 602 502.00 | | 2 690 596.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 796 231.00 | | 1 796 231.00 | 1 796 231.00 |
FJ Net sales | 1 796 231.00 | | 1 796 231.00 | 1 796 231.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 1 796 231.00 | |
FW Other purchases and external expenses | | | 1 695 427.00 | |
FX Taxes, duties, and similar payments | | | 150 384.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 1 845 813.00 | |
GG - OPERATING RESULT (I - II) | | | -49 582.00 | |
GL Other interest and similar income | | | 15 797.00 | |
GP Total financial income (V) | | | 15 797.00 | |
GR Interest and similar expenses | | | 45 173.00 | |
GU Total financial expenses (VI) | | | 45 173.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -29 376.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -78 958.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 812 028.00 | 1 779 198.00 | | 1 812 028.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 890 986.00 | 1 842 880.00 | | 1 890 986.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -78 958.00 | -63 682.00 | | -78 958.00 |
HQ References: Real Estate Leasing | 1 573 524.00 | 1 550 270.00 | | 1 573 524.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 816 417.00 | | | 816 417.00 |
I3 DECREASES Total Financial Fixed Assets | | 151 554.00 | 664 863.00 | |
I4 DECREASES Grand Total | | 151 554.00 | 664 863.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 816 417.00 | | | 816 417.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 83 515.00 | 83 515.00 | | 83 515.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 089 190.00 | 2 089 190.00 | | 2 089 190.00 |
8L Deferred income | 423 978.00 | 423 978.00 | | 423 978.00 |
UT Other financial assets | 664 863.00 | 157 259.00 | 507 604.00 | 664 863.00 |
UX Other trade receivables | 554 902.00 | 554 902.00 | | 554 902.00 |
VP Miscellaneous | 187 901.00 | 187 901.00 | | 187 901.00 |
VQ Other Taxes, Duties, and Similar Debts | 93 913.00 | 93 913.00 | | 93 913.00 |
VS Prepaid expenses | 131 289.00 | 131 289.00 | | 131 289.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 538 956.00 | 1 031 352.00 | 507 604.00 | 1 538 956.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 690 596.00 | 2 690 596.00 | | 2 690 596.00 |
