| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 026.00 | 1 026.00 | | 1 026.00 |
AN Land | 30 000.00 | | 30 000.00 | 30 000.00 |
AP Buildings | 103 924.00 | 19 366.00 | 84 558.00 | 103 924.00 |
AR Technical installations, industrial equipment and tools | 904 614.00 | 284 050.00 | 620 564.00 | 904 614.00 |
AT Other tangible assets | 3 682.00 | 2 072.00 | 1 610.00 | 3 682.00 |
BJ TOTAL (I) | 1 043 246.00 | 306 514.00 | 736 731.00 | 1 043 246.00 |
BX Customers and related accounts | 54 022.00 | | 54 022.00 | 54 022.00 |
BZ Other receivables | 1 555.00 | | 1 555.00 | 1 555.00 |
CF Cash and cash equivalents | 6 535.00 | | 6 535.00 | 6 535.00 |
CJ TOTAL (II) | 62 112.00 | | 62 112.00 | 62 112.00 |
CO Grand total (0 to V) | 1 105 357.00 | 306 514.00 | 798 843.00 | 1 105 357.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 21 000.00 | 21 000.00 | | 21 000.00 |
DH Retained earnings | 29 800.00 | 22 939.00 | | 29 800.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 35 500.00 | 38 046.00 | | 35 500.00 |
DL TOTAL (I) | 86 300.00 | 81 985.00 | | 86 300.00 |
DU Loans and Debts from Credit Institutions (3) | 652 648.00 | 717 245.00 | | 652 648.00 |
DV Miscellaneous Loans and Financial Debts (4) | 59 487.00 | 59 487.00 | | 59 487.00 |
DX Trade payables and related accounts | -212.00 | -228.00 | | -212.00 |
DY Tax and social security liabilities | 620.00 | 620.00 | | 620.00 |
EC TOTAL (IV) | 712 543.00 | 777 125.00 | | 712 543.00 |
EE Grand total (I to V) | 798 843.00 | 859 110.00 | | 798 843.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 126 941.00 | |
FJ Net sales | | | 126 941.00 | |
FR Total operating income (I) | | | 126 942.00 | |
FU Purchases of raw materials and other supplies | | | 124.00 | |
FW Other purchases and external expenses | | | 10 530.00 | |
FX Taxes, duties, and similar payments | | | 1 319.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 51 355.00 | |
GF Total Operating Expenses (II) | | | 63 329.00 | |
GG - OPERATING RESULT (I - II) | | | 63 613.00 | |
GR Interest and similar expenses | | | 25 829.00 | |
GU Total financial expenses (VI) | | | 25 829.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -25 829.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 37 784.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 1 080.00 | | |
HD Total exceptional income (VII) | | 1 080.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 1 080.00 | | |
HK Income tax | 2 283.00 | 1 819.00 | | 2 283.00 |
HL TOTAL REVENUE (I + III + V + VII) | 126 942.00 | 131 967.00 | | 126 942.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 91 441.00 | 93 922.00 | | 91 441.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 35 500.00 | 38 046.00 | | 35 500.00 |
