| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 5 700.00 | | 5 700.00 | 5 700.00 |
AP Buildings | 51 300.00 | 5 235.00 | 46 065.00 | 51 300.00 |
BJ TOTAL (I) | 157 000.00 | 5 235.00 | 151 765.00 | 157 000.00 |
BZ Other receivables | 135.00 | | 135.00 | 135.00 |
CF Cash and cash equivalents | 5 864.00 | | 5 864.00 | 5 864.00 |
CJ TOTAL (II) | 5 998.00 | | 5 998.00 | 5 998.00 |
CO Grand total (0 to V) | 162 998.00 | 5 235.00 | 157 763.00 | 162 998.00 |
CS Evaluated investments - equity method | 100 000.00 | | 100 000.00 | 100 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500.00 | 500.00 | | 500.00 |
DD Legal reserve (1) | 50.00 | 50.00 | | 50.00 |
DH Retained earnings | 21 992.00 | 27 180.00 | | 21 992.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 682.00 | -5 188.00 | | -1 682.00 |
DL TOTAL (I) | 20 860.00 | 22 542.00 | | 20 860.00 |
DU Loans and Debts from Credit Institutions (3) | 75 301.00 | 91 370.00 | | 75 301.00 |
DV Miscellaneous Loans and Financial Debts (4) | 61 097.00 | 44 647.00 | | 61 097.00 |
DX Trade payables and related accounts | 410.00 | 408.00 | | 410.00 |
DY Tax and social security liabilities | 82.00 | | | 82.00 |
EA Other liabilities | 13.00 | 15.00 | | 13.00 |
EC TOTAL (IV) | 136 903.00 | 136 440.00 | | 136 903.00 |
EE Grand total (I to V) | 157 763.00 | 158 982.00 | | 157 763.00 |
EG Accrued income and payables due within one year | 78 170.00 | 61 175.00 | | 78 170.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 6 000.00 | |
FJ Net sales | | | 6 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 12.00 | |
FR Total operating income (I) | | | 6 012.00 | |
FW Other purchases and external expenses | | | 1 928.00 | |
FX Taxes, duties, and similar payments | | | 1 745.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 565.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 6 238.00 | |
GG - OPERATING RESULT (I - II) | | | -226.00 | |
GR Interest and similar expenses | | | 1 455.00 | |
GU Total financial expenses (VI) | | | 1 455.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 455.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 682.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 6 012.00 | 1 982.00 | | 6 012.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 694.00 | 7 170.00 | | 7 694.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 682.00 | -5 188.00 | | -1 682.00 |
