| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 125.00 | 1 125.00 | | 1 125.00 |
AH Goodwill | 52 594.00 | | 52 594.00 | 52 594.00 |
AP Buildings | 27 019.00 | 26 682.00 | 337.00 | 27 019.00 |
AR Technical installations, industrial equipment and tools | 44 060.00 | 4 675.00 | 39 384.00 | 44 060.00 |
AT Other tangible assets | 3 479 845.00 | 1 041 977.00 | 2 437 868.00 | 3 479 845.00 |
BJ TOTAL (I) | 3 604 645.00 | 1 074 459.00 | 2 530 185.00 | 3 604 645.00 |
BT Goods | | | | |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 6 891.00 | | 6 891.00 | 6 891.00 |
BZ Other receivables | 46 835.00 | | 46 835.00 | 46 835.00 |
CF Cash and cash equivalents | 37 958.00 | | 37 958.00 | 37 958.00 |
CJ TOTAL (II) | 91 685.00 | | 91 685.00 | 91 685.00 |
CO Grand total (0 to V) | 3 696 330.00 | 1 074 459.00 | 2 621 870.00 | 3 696 330.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 482 048.00 | 482 048.00 | | 482 048.00 |
DB Share, merger, contribution premiums, etc. | 81 690.00 | 81 690.00 | | 81 690.00 |
DD Legal reserve (1) | 48 205.00 | 48 205.00 | | 48 205.00 |
DG Other reserves | 546 129.00 | 546 129.00 | | 546 129.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 63 336.00 | 54 122.00 | | 63 336.00 |
DL TOTAL (I) | 1 221 409.00 | 1 212 195.00 | | 1 221 409.00 |
DU Loans and Debts from Credit Institutions (3) | 98.00 | | | 98.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 363 551.00 | 605 726.00 | | 1 363 551.00 |
DX Trade payables and related accounts | 27 400.00 | 4 140.00 | | 27 400.00 |
DY Tax and social security liabilities | 9 411.00 | 153.00 | | 9 411.00 |
DZ Fixed asset liabilities and related accounts | | 501 443.00 | | |
EC TOTAL (IV) | 1 400 460.00 | 1 111 464.00 | | 1 400 460.00 |
EE Grand total (I to V) | 2 621 870.00 | 2 323 659.00 | | 2 621 870.00 |
EG Accrued income and payables due within one year | 1 379 881.00 | 1 090 884.00 | | 1 379 881.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 205 716.00 | | 205 716.00 | 205 716.00 |
FG Production sold - services | 785 153.00 | | 785 153.00 | 785 153.00 |
FJ Net sales | 990 870.00 | | 990 870.00 | 990 870.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 13 662.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1 004 534.00 | |
FS Purchases of goods (including customs duties) | | | 169 467.00 | |
FT Inventory change (goods) | | | 35 000.00 | |
FW Other purchases and external expenses | | | 38 766.00 | |
FX Taxes, duties, and similar payments | | | 65 654.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 668 264.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 977 153.00 | |
GG - OPERATING RESULT (I - II) | | | 27 381.00 | |
GR Interest and similar expenses | | | 20 795.00 | |
GU Total financial expenses (VI) | | | 20 795.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -20 795.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 585.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 393 018.00 | 346 575.00 | | 393 018.00 |
HD Total exceptional income (VII) | 393 018.00 | 346 575.00 | | 393 018.00 |
HE Exceptional expenses on management operations | 300.00 | 185.00 | | 300.00 |
HF Exceptional expenses on capital transactions | 310 148.00 | 264 001.00 | | 310 148.00 |
HH Total exceptional expenses (VIII) | 310 448.00 | 264 186.00 | | 310 448.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 82 570.00 | 82 388.00 | | 82 570.00 |
HK Income tax | 25 819.00 | 16 670.00 | | 25 819.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 397 552.00 | 1 023 586.00 | | 1 397 552.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 334 216.00 | 969 464.00 | | 1 334 216.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 63 336.00 | 54 122.00 | | 63 336.00 |
| |
| 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 | 20 579.00 | | 20 579.00 | 20 579.00 |
8B Suppliers and Related Accounts | 27 400.00 | 27 400.00 | | 27 400.00 |
8E Income Taxes | 9 150.00 | 9 150.00 | | 9 150.00 |
UX Other trade receivables | 6 892.00 | | | 6 892.00 |
VB VAT | 46 835.00 | | | 46 835.00 |
VG Loans with a maturity of up to one year at origin | 98.00 | 98.00 | | 98.00 |
VI Group and Associates | 1 342 973.00 | 1 342 973.00 | | 1 342 973.00 |
VQ Other Taxes, Duties, and Similar Debts | 261.00 | 261.00 | | 261.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 53 727.00 | 53 727.00 | | 53 727.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 400 461.00 | 1 379 882.00 | 20 579.00 | 1 400 461.00 |
