| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 144 805.00 | | 144 805.00 | 144 805.00 |
AP Buildings | 740 931.00 | 610 387.00 | 130 545.00 | 740 931.00 |
BJ TOTAL (I) | 885 737.00 | 610 387.00 | 275 350.00 | 885 737.00 |
BX Customers and related accounts | 38 342.00 | 3 924.00 | 34 418.00 | 38 342.00 |
BZ Other receivables | 15 142.00 | | 15 142.00 | 15 142.00 |
CD Marketable securities | 199 080.00 | | 199 080.00 | 199 080.00 |
CF Cash and cash equivalents | 162 324.00 | | 162 324.00 | 162 324.00 |
CJ TOTAL (II) | 414 888.00 | 3 924.00 | 410 964.00 | 414 888.00 |
CO Grand total (0 to V) | 1 300 624.00 | 614 311.00 | 686 313.00 | 1 300 624.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 102 881.00 | | | 102 881.00 |
DD Legal reserve (1) | 10 288.00 | | | 10 288.00 |
DG Other reserves | 410 877.00 | | | 410 877.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 22 671.00 | | | 22 671.00 |
DL TOTAL (I) | 546 717.00 | | | 546 717.00 |
DV Miscellaneous Loans and Financial Debts (4) | 39 256.00 | | | 39 256.00 |
DX Trade payables and related accounts | 3 299.00 | | | 3 299.00 |
DY Tax and social security liabilities | 90 096.00 | | | 90 096.00 |
EB Prepaid income (2) | 6 946.00 | | | 6 946.00 |
EC TOTAL (IV) | 139 596.00 | | | 139 596.00 |
EE Grand total (I to V) | 686 313.00 | | | 686 313.00 |
EG Accrued income and payables due within one year | 139 596.00 | | | 139 596.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 205 900.00 | | 205 900.00 | 205 900.00 |
FJ Net sales | 205 900.00 | | 205 900.00 | 205 900.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 22 770.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 228 672.00 | |
FW Other purchases and external expenses | | | 4 474.00 | |
FX Taxes, duties, and similar payments | | | 8 059.00 | |
FY Salaries and Wages | | | 91 400.00 | |
FZ Social Security Contributions | | | 69 274.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 40 699.00 | |
GF Total Operating Expenses (II) | | | 213 906.00 | |
GG - OPERATING RESULT (I - II) | | | 14 766.00 | |
GL Other interest and similar income | | | 1 979.00 | |
GP Total financial income (V) | | | 1 979.00 | |
GR Interest and similar expenses | | | 583.00 | |
GU Total financial expenses (VI) | | | 583.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 396.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 16 162.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 8 640.00 | | | 8 640.00 |
HB Exceptional income from capital transactions | 10 510.00 | | | 10 510.00 |
HD Total exceptional income (VII) | 10 510.00 | | | 10 510.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 10 510.00 | | | 10 510.00 |
HK Income tax | 4 001.00 | | | 4 001.00 |
HL TOTAL REVENUE (I + III + V + VII) | 241 161.00 | | | 241 161.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 218 490.00 | | | 218 490.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 22 671.00 | | | 22 671.00 |
