| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 81 061.00 | | 81 061.00 | 81 061.00 |
AP Buildings | 618 978.00 | 261 639.00 | 357 339.00 | 618 978.00 |
AR Technical installations, industrial equipment and tools | 101 417.00 | 99 872.00 | 1 545.00 | 101 417.00 |
AT Other tangible assets | 1 499.00 | 1 499.00 | | 1 499.00 |
BH Other financial assets | 331.00 | | 331.00 | 331.00 |
BJ TOTAL (I) | 803 286.00 | 363 010.00 | 440 276.00 | 803 286.00 |
BX Customers and related accounts | 33 100.00 | 13 677.00 | 19 423.00 | 33 100.00 |
BZ Other receivables | 61 884.00 | | 61 884.00 | 61 884.00 |
CF Cash and cash equivalents | 14 976.00 | | 14 976.00 | 14 976.00 |
CJ TOTAL (II) | 109 959.00 | 13 677.00 | 96 282.00 | 109 959.00 |
CO Grand total (0 to V) | 913 245.00 | 376 687.00 | 536 558.00 | 913 245.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 485 300.00 | 485 300.00 | | 485 300.00 |
DB Share, merger, contribution premiums, etc. | 15 048.00 | 15 048.00 | | 15 048.00 |
DH Retained earnings | -4 273.00 | -9 389.00 | | -4 273.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 13 545.00 | 5 116.00 | | 13 545.00 |
DL TOTAL (I) | 509 620.00 | 496 075.00 | | 509 620.00 |
DU Loans and Debts from Credit Institutions (3) | 19 772.00 | 26 160.00 | | 19 772.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 021.00 | 3 021.00 | | 3 021.00 |
DX Trade payables and related accounts | 1 140.00 | 1 128.00 | | 1 140.00 |
DY Tax and social security liabilities | 3 005.00 | 2 925.00 | | 3 005.00 |
EC TOTAL (IV) | 26 938.00 | 33 233.00 | | 26 938.00 |
EE Grand total (I to V) | 536 558.00 | 529 308.00 | | 536 558.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 54 457.00 | | 54 457.00 | 54 457.00 |
FJ Net sales | 54 457.00 | | 54 457.00 | 54 457.00 |
FR Total operating income (I) | | | 54 457.00 | |
FW Other purchases and external expenses | | | 11 688.00 | |
FX Taxes, duties, and similar payments | | | 4 723.00 | |
FZ Social Security Contributions | | | 1 855.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 22 169.00 | |
GF Total Operating Expenses (II) | | | 40 435.00 | |
GG - OPERATING RESULT (I - II) | | | 14 022.00 | |
GR Interest and similar expenses | | | 477.00 | |
GU Total financial expenses (VI) | | | 477.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -477.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 13 545.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 54 457.00 | 48 100.00 | | 54 457.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 40 912.00 | 42 984.00 | | 40 912.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 13 545.00 | 5 116.00 | | 13 545.00 |
