| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 600.00 | 600.00 | | 600.00 |
AH Goodwill | 47 259.00 | | 47 259.00 | 47 259.00 |
AP Buildings | 519 864.00 | 519 864.00 | | 519 864.00 |
AR Technical installations, industrial equipment and tools | 110 531.00 | 96 404.00 | 14 127.00 | 110 531.00 |
AT Other tangible assets | 152 056.00 | 114 645.00 | 37 411.00 | 152 056.00 |
BH Other financial assets | 21 939.00 | | 21 939.00 | 21 939.00 |
BJ TOTAL (I) | 852 248.00 | 731 512.00 | 120 736.00 | 852 248.00 |
BX Customers and related accounts | 86 784.00 | | 86 784.00 | 86 784.00 |
CF Cash and cash equivalents | 3 300.00 | | 3 300.00 | 3 300.00 |
CJ TOTAL (II) | 708 180.00 | | 708 180.00 | 708 180.00 |
CO Grand total (0 to V) | 1 560 428.00 | 731 512.00 | 828 916.00 | 1 560 428.00 |
| |
| 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 |
DD Legal reserve (1) | 125.00 | 125.00 | | 125.00 |
DH Retained earnings | -828 887.00 | -834 212.00 | | -828 887.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 8 783.00 | 5 324.00 | | 8 783.00 |
DL TOTAL (I) | -811 979.00 | -820 762.00 | | -811 979.00 |
DX Trade payables and related accounts | 15 498.00 | 15 498.00 | | 15 498.00 |
EB Prepaid income (2) | 4 142.00 | 32 142.00 | | 4 142.00 |
EC TOTAL (IV) | 1 640 895.00 | 1 540 077.00 | | 1 640 895.00 |
EE Grand total (I to V) | 828 916.00 | 719 314.00 | | 828 916.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 72 003.00 | | 72 003.00 | 72 003.00 |
FJ Net sales | 72 003.00 | | 72 003.00 | 72 003.00 |
FR Total operating income (I) | | | 72 003.00 | |
FW Other purchases and external expenses | | | 53 038.00 | |
FX Taxes, duties, and similar payments | | | 516.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 13 583.00 | |
GF Total Operating Expenses (II) | | | 67 138.00 | |
GG - OPERATING RESULT (I - II) | | | 4 866.00 | |
GL Other interest and similar income | | | 12 798.00 | |
GP Total financial income (V) | | | 12 798.00 | |
GR Interest and similar expenses | | | 32 464.00 | |
GU Total financial expenses (VI) | | | 32 464.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -19 667.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -14 801.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 28 000.00 | 28 000.00 | | 28 000.00 |
HD Total exceptional income (VII) | 28 000.00 | 28 000.00 | | 28 000.00 |
HE Exceptional expenses on management operations | 25.00 | 1 130.00 | | 25.00 |
HH Total exceptional expenses (VIII) | 25.00 | 1 130.00 | | 25.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 27 975.00 | 26 870.00 | | 27 975.00 |
HK Income tax | 4 391.00 | 2 662.00 | | 4 391.00 |
HL TOTAL REVENUE (I + III + V + VII) | 112 801.00 | 115 472.00 | | 112 801.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 104 018.00 | 110 148.00 | | 104 018.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 8 783.00 | 5 324.00 | | 8 783.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 1 603 159.00 | 1 603 159.00 | | 1 603 159.00 |
8B Suppliers and Related Accounts | 15 498.00 | 15 498.00 | | 15 498.00 |
8L Deferred income | 4 142.00 | 4 142.00 | | 4 142.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 726 818.00 | 704 879.00 | 21 939.00 | 726 818.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 640 895.00 | 1 640 895.00 | | 1 640 895.00 |
