| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 10 499.00 | | 10 499.00 | 10 499.00 |
AP Buildings | 72 654.00 | 72 654.00 | | 72 654.00 |
AT Other tangible assets | 1 576.00 | 1 024.00 | 552.00 | 1 576.00 |
BH Other financial assets | 960.00 | | 960.00 | 960.00 |
BJ TOTAL (I) | 86 832.00 | 74 821.00 | 12 011.00 | 86 832.00 |
BR Intermediate and finished products | 607 336.00 | | 607 336.00 | 607 336.00 |
BZ Other receivables | 1 192 381.00 | | 1 192 381.00 | 1 192 381.00 |
CD Marketable securities | 18 536.00 | | 18 536.00 | 18 536.00 |
CF Cash and cash equivalents | 621 695.00 | | 621 695.00 | 621 695.00 |
CH Prepaid expenses | 2 165.00 | | 2 165.00 | 2 165.00 |
CJ TOTAL (II) | 2 442 113.00 | | 2 442 113.00 | 2 442 113.00 |
CO Grand total (0 to V) | 2 528 945.00 | 74 821.00 | 2 454 124.00 | 2 528 945.00 |
CP Shares due in less than one year | 960.00 | | | 960.00 |
CU Other investments | 1 143.00 | 1 143.00 | | 1 143.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 400 000.00 | 400 000.00 | | 400 000.00 |
DB Share, merger, contribution premiums, etc. | 2 620.00 | 2 620.00 | | 2 620.00 |
DD Legal reserve (1) | 4 000.00 | 4 000.00 | | 4 000.00 |
DH Retained earnings | 234 145.00 | 232 507.00 | | 234 145.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -13 061.00 | 1 638.00 | | -13 061.00 |
DL TOTAL (I) | 627 705.00 | 640 766.00 | | 627 705.00 |
DQ Provisions for Expenses | 314 283.00 | 324 283.00 | | 314 283.00 |
DR TOTAL (IV) | 314 283.00 | 324 283.00 | | 314 283.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 488 572.00 | 1 488 572.00 | | 1 488 572.00 |
DX Trade payables and related accounts | 13 038.00 | 14 246.00 | | 13 038.00 |
DY Tax and social security liabilities | 1 055.00 | 1 325.00 | | 1 055.00 |
EA Other liabilities | 9 472.00 | 9 672.00 | | 9 472.00 |
EC TOTAL (IV) | 1 512 137.00 | 1 513 815.00 | | 1 512 137.00 |
EE Grand total (I to V) | 2 454 124.00 | 2 478 863.00 | | 2 454 124.00 |
EG Accrued income and payables due within one year | 1 512 137.00 | 1 513 815.00 | | 1 512 137.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 10 000.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 10 002.00 | |
FV Inventory change (raw materials and supplies) | | | | |
FW Other purchases and external expenses | | | 37 541.00 | |
FX Taxes, duties, and similar payments | | | 1 492.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 272.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 39 305.00 | |
GG - OPERATING RESULT (I - II) | | | -29 303.00 | |
GL Other interest and similar income | | | 17 502.00 | |
GP Total financial income (V) | | | 17 502.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 17 502.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -11 801.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 1 259.00 | 20 000.00 | | 1 259.00 |
HH Total exceptional expenses (VIII) | 1 259.00 | 20 000.00 | | 1 259.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 259.00 | -20 000.00 | | -1 259.00 |
HL TOTAL REVENUE (I + III + V + VII) | 27 504.00 | 80 929.00 | | 27 504.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 40 565.00 | 79 291.00 | | 40 565.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -13 061.00 | 1 638.00 | | -13 061.00 |
