| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 72 500.00 | | 72 500.00 | 72 500.00 |
AP Buildings | 652 500.00 | 143 550.00 | 508 950.00 | 652 500.00 |
AT Other tangible assets | 21 683.00 | 18 496.00 | 3 186.00 | 21 683.00 |
BH Other financial assets | 1 259.00 | | 1 259.00 | 1 259.00 |
BJ TOTAL (I) | 748 857.00 | 162 046.00 | 586 810.00 | 748 857.00 |
BX Customers and related accounts | 4 057.00 | | 4 057.00 | 4 057.00 |
BZ Other receivables | 1 099 472.00 | | 1 099 472.00 | 1 099 472.00 |
CF Cash and cash equivalents | 14.00 | | 14.00 | 14.00 |
CJ TOTAL (II) | 1 103 544.00 | | 1 103 544.00 | 1 103 544.00 |
CO Grand total (0 to V) | 1 852 401.00 | 162 046.00 | 1 690 354.00 | 1 852 401.00 |
CU Other investments | 914.00 | | 914.00 | 914.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 45 734.00 | 45 734.00 | | 45 734.00 |
DD Legal reserve (1) | 4 573.00 | 4 573.00 | | 4 573.00 |
DF Regulated reserves (1) | 307 840.00 | 307 840.00 | | 307 840.00 |
DH Retained earnings | 553 303.00 | 549 474.00 | | 553 303.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 288.00 | 3 829.00 | | 4 288.00 |
DL TOTAL (I) | 915 740.00 | 911 452.00 | | 915 740.00 |
DU Loans and Debts from Credit Institutions (3) | 518 117.00 | 558 666.00 | | 518 117.00 |
DV Miscellaneous Loans and Financial Debts (4) | 21 678.00 | 10 816.00 | | 21 678.00 |
DW Advances and down payments received on current orders | 93 390.00 | 65 390.00 | | 93 390.00 |
DX Trade payables and related accounts | 137 589.00 | 133 144.00 | | 137 589.00 |
DY Tax and social security liabilities | 3 838.00 | 2 475.00 | | 3 838.00 |
EC TOTAL (IV) | 774 613.00 | 770 492.00 | | 774 613.00 |
EE Grand total (I to V) | 1 690 354.00 | 1 681 944.00 | | 1 690 354.00 |
EG Accrued income and payables due within one year | 298 689.00 | 171 277.00 | | 298 689.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FJ Net sales | | | 74 064.00 | |
FR Total operating income (I) | | | 74 064.00 | |
FW Other purchases and external expenses | | | 22 393.00 | |
FX Taxes, duties, and similar payments | | | 10 599.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 14 628.00 | |
GF Total Operating Expenses (II) | | | 47 620.00 | |
GG - OPERATING RESULT (I - II) | | | 26 444.00 | |
GR Interest and similar expenses | | | 21 512.00 | |
GU Total financial expenses (VI) | | | 21 512.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -21 512.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 933.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 1 038.00 | | |
HD Total exceptional income (VII) | | 1 038.00 | | |
HE Exceptional expenses on management operations | 645.00 | 1.00 | | 645.00 |
HH Total exceptional expenses (VIII) | 645.00 | 1.00 | | 645.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -645.00 | 1 037.00 | | -645.00 |
HL TOTAL REVENUE (I + III + V + VII) | 74 064.00 | 82 201.00 | | 74 064.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 69 776.00 | 78 371.00 | | 69 776.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 288.00 | 3 830.00 | | 4 288.00 |
