| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 7 622.00 | | 7 622.00 | 7 622.00 |
AN Land | 505 795.00 | | 505 795.00 | 505 795.00 |
AP Buildings | 1 001 339.00 | 1 001 339.00 | | 1 001 339.00 |
AT Other tangible assets | 25 489.00 | 25 489.00 | | 25 489.00 |
BJ TOTAL (I) | 1 540 246.00 | 1 026 828.00 | 513 418.00 | 1 540 246.00 |
BX Customers and related accounts | 134 472.00 | 31 709.00 | 102 763.00 | 134 472.00 |
BZ Other receivables | 57 844.00 | | 57 844.00 | 57 844.00 |
CD Marketable securities | 460 448.00 | | 460 448.00 | 460 448.00 |
CF Cash and cash equivalents | 493 950.00 | | 493 950.00 | 493 950.00 |
CH Prepaid expenses | 98 541.00 | | 98 541.00 | 98 541.00 |
CJ TOTAL (II) | 1 245 255.00 | 31 709.00 | 1 213 546.00 | 1 245 255.00 |
CO Grand total (0 to V) | 2 785 502.00 | 1 058 537.00 | 1 726 964.00 | 2 785 502.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 11 200.00 | 11 200.00 | | 11 200.00 |
DD Legal reserve (1) | 1 120.00 | 1 120.00 | | 1 120.00 |
DG Other reserves | 972 000.00 | 1 238 703.00 | | 972 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 406 520.00 | 433 297.00 | | 406 520.00 |
DL TOTAL (I) | 1 390 840.00 | 1 684 320.00 | | 1 390 840.00 |
DU Loans and Debts from Credit Institutions (3) | 111 413.00 | 151 173.00 | | 111 413.00 |
DV Miscellaneous Loans and Financial Debts (4) | 110 681.00 | 117 962.00 | | 110 681.00 |
DX Trade payables and related accounts | 52 680.00 | 97 994.00 | | 52 680.00 |
DY Tax and social security liabilities | 16 226.00 | 13 137.00 | | 16 226.00 |
EA Other liabilities | 45 124.00 | 10 567.00 | | 45 124.00 |
EC TOTAL (IV) | 336 124.00 | 390 834.00 | | 336 124.00 |
EE Grand total (I to V) | 1 726 964.00 | 2 075 154.00 | | 1 726 964.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 099 339.00 | | 1 099 339.00 | 1 099 339.00 |
FJ Net sales | 1 099 339.00 | | 1 099 339.00 | 1 099 339.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 9.00 | |
FR Total operating income (I) | | | 1 099 348.00 | |
FW Other purchases and external expenses | | | 444 558.00 | |
FX Taxes, duties, and similar payments | | | 60 944.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GC Operating Expenses - Current Assets: Provisions | | | 31 709.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 537 211.00 | |
GG - OPERATING RESULT (I - II) | | | 562 137.00 | |
GL Other interest and similar income | | | 7 714.00 | |
GP Total financial income (V) | | | 7 714.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 7 714.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 569 851.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 163 331.00 | 178 972.00 | | 163 331.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 107 061.00 | 1 146 409.00 | | 1 107 061.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 700 542.00 | 713 112.00 | | 700 542.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 406 520.00 | 433 297.00 | | 406 520.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | | 31 709.00 | | |
7B Total provisions for depreciation | | 31 709.00 | | |
7C Grand total | | 31 709.00 | | |
| |
| 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 | 110 681.00 | 110 681.00 | | 110 681.00 |
8B Suppliers and Related Accounts | 52 680.00 | 52 680.00 | | 52 680.00 |
8K Other liabilities (including liabilities related to repo transactions) | 45 124.00 | 45 124.00 | | 45 124.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 290 858.00 | 290 858.00 | | 290 858.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 336 124.00 | 264 912.00 | 71 212.00 | 336 124.00 |
