| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 36 500.00 | | 36 500.00 | 36 500.00 |
AP Buildings | 1 201 750.00 | 539 285.00 | 662 465.00 | 1 201 750.00 |
AR Technical installations, industrial equipment and tools | 25 000.00 | 25 000.00 | | 25 000.00 |
BD Other fixed assets | 560.00 | | 560.00 | 560.00 |
BJ TOTAL (I) | 4 434 341.00 | 2 844 285.00 | 1 590 056.00 | 4 434 341.00 |
BZ Other receivables | 643.00 | | 643.00 | 643.00 |
CF Cash and cash equivalents | 207.00 | | 207.00 | 207.00 |
CJ TOTAL (II) | 850.00 | | 850.00 | 850.00 |
CO Grand total (0 to V) | 4 435 191.00 | 2 844 285.00 | 1 590 905.00 | 4 435 191.00 |
CU Other investments | 3 170 531.00 | 2 280 000.00 | 890 531.00 | 3 170 531.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 722 860.00 | 722 860.00 | | 722 860.00 |
DB Share, merger, contribution premiums, etc. | 51 996.00 | 51 996.00 | | 51 996.00 |
DH Retained earnings | -699 765.00 | -693 871.00 | | -699 765.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 372 638.00 | -5 894.00 | | 372 638.00 |
DL TOTAL (I) | 447 729.00 | 75 091.00 | | 447 729.00 |
DU Loans and Debts from Credit Institutions (3) | 996 340.00 | 1 135 582.00 | | 996 340.00 |
DV Miscellaneous Loans and Financial Debts (4) | 26 338.00 | 26 338.00 | | 26 338.00 |
DX Trade payables and related accounts | 3 856.00 | 9 344.00 | | 3 856.00 |
DY Tax and social security liabilities | 14 339.00 | 9 701.00 | | 14 339.00 |
EA Other liabilities | 78 304.00 | 371 858.00 | | 78 304.00 |
EB Prepaid income (2) | 24 000.00 | 24 000.00 | | 24 000.00 |
EC TOTAL (IV) | 1 143 177.00 | 1 576 823.00 | | 1 143 177.00 |
EE Grand total (I to V) | 1 590 905.00 | 1 651 914.00 | | 1 590 905.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 151 000.00 | | 151 000.00 | 151 000.00 |
FJ Net sales | 151 000.00 | | 151 000.00 | 151 000.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 151 000.00 | |
FW Other purchases and external expenses | | | 17 004.00 | |
FX Taxes, duties, and similar payments | | | 285.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 60 088.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 77 377.00 | |
GG - OPERATING RESULT (I - II) | | | 73 623.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 356 684.00 | |
GK Income from other securities and fixed asset receivables | | | 8.00 | |
GP Total financial income (V) | | | 356 692.00 | |
GR Interest and similar expenses | | | 53 363.00 | |
GU Total financial expenses (VI) | | | 53 363.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 303 329.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 376 952.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 431.00 | | |
HD Total exceptional income (VII) | | 431.00 | | |
HE Exceptional expenses on management operations | | 1 204.00 | | |
HH Total exceptional expenses (VIII) | | 1 204.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -773.00 | | |
HK Income tax | 4 314.00 | | | 4 314.00 |
HL TOTAL REVENUE (I + III + V + VII) | 507 692.00 | 147 942.00 | | 507 692.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 135 055.00 | 153 836.00 | | 135 055.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 372 638.00 | -5 894.00 | | 372 638.00 |
| |
| 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 | 26 338.00 | 26 338.00 | | 26 338.00 |
8B Suppliers and Related Accounts | 3 856.00 | 3 856.00 | | 3 856.00 |
8K Other liabilities (including liabilities related to repo transactions) | 78 304.00 | 78 304.00 | | 78 304.00 |
8L Deferred income | 24 000.00 | 24 000.00 | | 24 000.00 |
VG Loans with a maturity of up to one year at origin | 996 340.00 | 146 322.00 | 358 048.00 | 996 340.00 |
VQ Other Taxes, Duties, and Similar Debts | 14 339.00 | 14 339.00 | | 14 339.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 643.00 | 643.00 | | 643.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 143 177.00 | 293 158.00 | 358 048.00 | 1 143 177.00 |
