| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 165 000.00 | | 165 000.00 | 165 000.00 |
AP Buildings | 935 000.00 | 99 526.00 | 835 474.00 | 935 000.00 |
AT Other tangible assets | 70 429.00 | 12 487.00 | 57 942.00 | 70 429.00 |
BB Receivables related to investments | 16 450.00 | | 16 450.00 | 16 450.00 |
BH Other financial assets | 300.00 | | 300.00 | 300.00 |
BJ TOTAL (I) | 2 060 359.00 | 112 013.00 | 1 948 346.00 | 2 060 359.00 |
BZ Other receivables | 8 407.00 | | 8 407.00 | 8 407.00 |
CF Cash and cash equivalents | 48 562.00 | | 48 562.00 | 48 562.00 |
CJ TOTAL (II) | 56 969.00 | | 56 969.00 | 56 969.00 |
CO Grand total (0 to V) | 2 117 328.00 | 112 013.00 | 2 005 315.00 | 2 117 328.00 |
CU Other investments | 873 180.00 | | 873 180.00 | 873 180.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 740 180.00 | 1 740 180.00 | | 1 740 180.00 |
DB Share, merger, contribution premiums, etc. | -16 815.00 | -16 815.00 | | -16 815.00 |
DD Legal reserve (1) | 24 640.00 | 24 640.00 | | 24 640.00 |
DH Retained earnings | 407 614.00 | 468 154.00 | | 407 614.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -156 922.00 | -60 540.00 | | -156 922.00 |
DL TOTAL (I) | 1 998 697.00 | 2 155 619.00 | | 1 998 697.00 |
DX Trade payables and related accounts | 5 400.00 | 5 200.00 | | 5 400.00 |
DY Tax and social security liabilities | 1 219.00 | 5 561.00 | | 1 219.00 |
EC TOTAL (IV) | 6 618.00 | 10 761.00 | | 6 618.00 |
EE Grand total (I to V) | 2 005 315.00 | 2 166 379.00 | | 2 005 315.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 8 135.00 | |
FX Taxes, duties, and similar payments | | | 1 594.00 | |
FY Salaries and Wages | | | 23 934.00 | |
FZ Social Security Contributions | | | 7 896.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 45 140.00 | |
GF Total Operating Expenses (II) | | | 86 700.00 | |
GG - OPERATING RESULT (I - II) | | | -86 700.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -86 700.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 70 222.00 | | | 70 222.00 |
HH Total exceptional expenses (VIII) | 70 222.00 | | | 70 222.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -70 222.00 | | | -70 222.00 |
HL TOTAL REVENUE (I + III + V + VII) | | 1.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 156 922.00 | 60 541.00 | | 156 922.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -156 922.00 | -60 540.00 | | -156 922.00 |
