| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 48 000.00 | | 48 000.00 | 48 000.00 |
AP Buildings | 374 939.00 | 178 823.00 | 196 115.00 | 374 939.00 |
AR Technical installations, industrial equipment and tools | 55 151.00 | 15 757.00 | 39 394.00 | 55 151.00 |
AT Other tangible assets | 135 868.00 | 92 657.00 | 43 212.00 | 135 868.00 |
BJ TOTAL (I) | 613 958.00 | 287 237.00 | 326 721.00 | 613 958.00 |
BX Customers and related accounts | 15 600.00 | | 15 600.00 | 15 600.00 |
BZ Other receivables | 1 055.00 | | 1 055.00 | 1 055.00 |
CF Cash and cash equivalents | 17 858.00 | | 17 858.00 | 17 858.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 34 513.00 | | 34 513.00 | 34 513.00 |
CO Grand total (0 to V) | 648 471.00 | 287 237.00 | 361 233.00 | 648 471.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DD Legal reserve (1) | 1 756.00 | 694.00 | | 1 756.00 |
DH Retained earnings | 33 358.00 | 13 183.00 | | 33 358.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 18 580.00 | 21 237.00 | | 18 580.00 |
DL TOTAL (I) | 93 694.00 | 75 114.00 | | 93 694.00 |
DU Loans and Debts from Credit Institutions (3) | 219 461.00 | 234 069.00 | | 219 461.00 |
DV Miscellaneous Loans and Financial Debts (4) | 15 834.00 | 15 932.00 | | 15 834.00 |
DX Trade payables and related accounts | 1 235.00 | 840.00 | | 1 235.00 |
DY Tax and social security liabilities | | 3 748.00 | | |
EA Other liabilities | 31 011.00 | 23 011.00 | | 31 011.00 |
EC TOTAL (IV) | 267 539.00 | 277 600.00 | | 267 539.00 |
EE Grand total (I to V) | 361 233.00 | 352 713.00 | | 361 233.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 68 918.00 | | 68 918.00 | 68 918.00 |
FJ Net sales | 68 918.00 | | 68 918.00 | 68 918.00 |
FR Total operating income (I) | | | 68 918.00 | |
FW Other purchases and external expenses | | | 2 129.00 | |
FX Taxes, duties, and similar payments | | | 3 634.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 32 714.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 38 478.00 | |
GG - OPERATING RESULT (I - II) | | | 30 440.00 | |
GR Interest and similar expenses | | | 8 475.00 | |
GU Total financial expenses (VI) | | | 8 475.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -8 475.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 21 965.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 90.00 | | | 90.00 |
HH Total exceptional expenses (VIII) | 90.00 | | | 90.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -90.00 | | | -90.00 |
HK Income tax | 3 295.00 | 3 748.00 | | 3 295.00 |
HL TOTAL REVENUE (I + III + V + VII) | 68 918.00 | 65 492.00 | | 68 918.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 50 338.00 | 44 256.00 | | 50 338.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 18 580.00 | 21 237.00 | | 18 580.00 |
| |
| 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 | 15 834.00 | 15 834.00 | | 15 834.00 |
8B Suppliers and Related Accounts | 1 235.00 | 1 235.00 | | 1 235.00 |
8K Other liabilities (including liabilities related to repo transactions) | 31 011.00 | 31 011.00 | | 31 011.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 16 655.00 | 16 655.00 | | 16 655.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 267 539.00 | 63 243.00 | 84 906.00 | 267 539.00 |
