| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 198 600.00 | | 198 600.00 | 198 600.00 |
AP Buildings | 377 468.00 | 59 203.00 | 318 265.00 | 377 468.00 |
AT Other tangible assets | 9 000.00 | 5 553.00 | 3 448.00 | 9 000.00 |
BJ TOTAL (I) | 585 069.00 | 64 756.00 | 520 313.00 | 585 069.00 |
BX Customers and related accounts | 3 427.00 | | 3 427.00 | 3 427.00 |
BZ Other receivables | 1 350.00 | | 1 350.00 | 1 350.00 |
CD Marketable securities | 46.00 | | 46.00 | 46.00 |
CF Cash and cash equivalents | 2 023.00 | | 2 023.00 | 2 023.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 6 845.00 | | 6 845.00 | 6 845.00 |
CO Grand total (0 to V) | 591 914.00 | 64 756.00 | 527 158.00 | 591 914.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DH Retained earnings | -428.00 | -272.00 | | -428.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -8 251.00 | -156.00 | | -8 251.00 |
DL TOTAL (I) | -7 579.00 | 672.00 | | -7 579.00 |
DU Loans and Debts from Credit Institutions (3) | 501 703.00 | 514 568.00 | | 501 703.00 |
DV Miscellaneous Loans and Financial Debts (4) | 24 786.00 | 17 690.00 | | 24 786.00 |
DX Trade payables and related accounts | 2 943.00 | 2 046.00 | | 2 943.00 |
DY Tax and social security liabilities | 1 460.00 | 1 208.00 | | 1 460.00 |
EA Other liabilities | 3 845.00 | 214.00 | | 3 845.00 |
EC TOTAL (IV) | 534 737.00 | 535 727.00 | | 534 737.00 |
EE Grand total (I to V) | 527 158.00 | 536 399.00 | | 527 158.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 29 616.00 | | 29 616.00 | 29 616.00 |
FJ Net sales | 29 616.00 | | 29 616.00 | 29 616.00 |
FQ Other income | | | 9.00 | |
FR Total operating income (I) | | | 29 625.00 | |
FW Other purchases and external expenses | | | 9 449.00 | |
FX Taxes, duties, and similar payments | | | 2 526.00 | |
FZ Social Security Contributions | | | 1 042.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 13 266.00 | |
GF Total Operating Expenses (II) | | | 26 283.00 | |
GG - OPERATING RESULT (I - II) | | | 3 342.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1.00 | |
GP Total financial income (V) | | | 1.00 | |
GR Interest and similar expenses | | | 11 381.00 | |
GU Total financial expenses (VI) | | | 11 381.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -11 381.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -8 039.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 11 750.00 | | |
HD Total exceptional income (VII) | | 11 750.00 | | |
HE Exceptional expenses on management operations | 212.00 | | | 212.00 |
HH Total exceptional expenses (VIII) | 212.00 | | | 212.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -212.00 | 11 750.00 | | -212.00 |
HL TOTAL REVENUE (I + III + V + VII) | 29 625.00 | 39 530.00 | | 29 625.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 37 876.00 | 39 686.00 | | 37 876.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -8 251.00 | -156.00 | | -8 251.00 |
