| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | | | 44 210.00 | |
AP Buildings | | | 281 868.00 | |
AR Technical installations, industrial equipment and tools | | | 1 507.00 | |
AT Other tangible assets | | | 6 671.00 | |
BJ TOTAL (I) | | | 334 257.00 | |
BX Customers and related accounts | | | 976.00 | |
BZ Other receivables | | | | |
CD Marketable securities | | | 112 028.00 | |
CF Cash and cash equivalents | | | 1 243.00 | |
CJ TOTAL (II) | | | 114 247.00 | |
CO Grand total (0 to V) | | | 448 504.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | 200 000.00 | | 200 000.00 |
DB Share, merger, contribution premiums, etc. | 2 494.00 | 2 494.00 | | 2 494.00 |
DD Legal reserve (1) | 12 054.00 | 12 054.00 | | 12 054.00 |
DG Other reserves | 187 384.00 | 187 384.00 | | 187 384.00 |
DH Retained earnings | -110 617.00 | -105 606.00 | | -110 617.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 711.00 | -5 010.00 | | -5 711.00 |
DL TOTAL (I) | 285 604.00 | 291 315.00 | | 285 604.00 |
DV Miscellaneous Loans and Financial Debts (4) | 159 013.00 | 168 949.00 | | 159 013.00 |
DX Trade payables and related accounts | 3 886.00 | 1 929.00 | | 3 886.00 |
EC TOTAL (IV) | 162 900.00 | 170 879.00 | | 162 900.00 |
EE Grand total (I to V) | 448 504.00 | 462 194.00 | | 448 504.00 |
EG Accrued income and payables due within one year | 162 900.00 | 70 679.00 | | 162 900.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 29 084.00 | |
FJ Net sales | | | 29 084.00 | |
FR Total operating income (I) | | | 29 084.00 | |
FW Other purchases and external expenses | | | 17 797.00 | |
FX Taxes, duties, and similar payments | | | 5 544.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 15 693.00 | |
GF Total Operating Expenses (II) | | | 39 034.00 | |
GG - OPERATING RESULT (I - II) | | | -9 950.00 | |
GO Net income from sales of marketable securities | | | 4 284.00 | |
GP Total financial income (V) | | | 4 284.00 | |
GU Total financial expenses (VI) | | | 44.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 4 240.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 711.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 33 368.00 | 32 701.00 | | 33 368.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 39 078.00 | 37 711.00 | | 39 078.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 711.00 | -5 010.00 | | -5 711.00 |
