| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 6 449.00 | 6 449.00 | | 6 449.00 |
AH Goodwill | 264 956.00 | | 264 956.00 | 264 956.00 |
AJ Other Intangible Assets | 305.00 | | 305.00 | 305.00 |
AP Buildings | 520 555.00 | 317 788.00 | 202 767.00 | 520 555.00 |
AR Technical installations, industrial equipment and tools | 68 815.00 | 66 236.00 | 2 579.00 | 68 815.00 |
AT Other tangible assets | 321 096.00 | 289 703.00 | 31 393.00 | 321 096.00 |
BH Other financial assets | 103 275.00 | | 103 275.00 | 103 275.00 |
BJ TOTAL (I) | 1 285 450.00 | 680 175.00 | 605 275.00 | 1 285 450.00 |
BZ Other receivables | 489 941.00 | | 489 941.00 | 489 941.00 |
CF Cash and cash equivalents | 124 280.00 | | 124 280.00 | 124 280.00 |
CJ TOTAL (II) | 614 221.00 | | 614 221.00 | 614 221.00 |
CO Grand total (0 to V) | 1 899 671.00 | 680 175.00 | 1 219 496.00 | 1 899 671.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 64 000.00 | 64 000.00 | | 64 000.00 |
DC Revaluation differences | 170 467.00 | 170 467.00 | | 170 467.00 |
DD Legal reserve (1) | 6 400.00 | 6 400.00 | | 6 400.00 |
DG Other reserves | 850 700.00 | 766 470.00 | | 850 700.00 |
DH Retained earnings | 11.00 | 5.00 | | 11.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 86 909.00 | 84 237.00 | | 86 909.00 |
DK Regulated provisions | 969.00 | 1 204.00 | | 969.00 |
DL TOTAL (I) | 1 179 456.00 | 1 092 782.00 | | 1 179 456.00 |
DV Miscellaneous Loans and Financial Debts (4) | 30 122.00 | 31 734.00 | | 30 122.00 |
DX Trade payables and related accounts | 5 280.00 | 5 292.00 | | 5 280.00 |
DY Tax and social security liabilities | 4 594.00 | 4 594.00 | | 4 594.00 |
EA Other liabilities | 44.00 | | | 44.00 |
EC TOTAL (IV) | 40 040.00 | 41 620.00 | | 40 040.00 |
EE Grand total (I to V) | 1 219 496.00 | 1 134 402.00 | | 1 219 496.00 |
EG Accrued income and payables due within one year | 40 040.00 | 41 620.00 | | 40 040.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 205 806.00 | | 205 806.00 | 205 806.00 |
FJ Net sales | 205 806.00 | | 205 806.00 | 205 806.00 |
FQ Other income | | | 145 021.00 | |
FR Total operating income (I) | | | 350 827.00 | |
FW Other purchases and external expenses | | | 209 075.00 | |
FX Taxes, duties, and similar payments | | | 911.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 30 138.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 240 123.00 | |
GG - OPERATING RESULT (I - II) | | | 110 704.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 6 936.00 | |
GP Total financial income (V) | | | 6 936.00 | |
GR Interest and similar expenses | | | 945.00 | |
GU Total financial expenses (VI) | | | 945.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 5 990.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 116 694.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A3 TOTAL ASSETS | 145 020.00 | 145 020.00 | | 145 020.00 |
HC Reversals of provisions and transfers of expenses | 235.00 | 235.00 | | 235.00 |
HD Total exceptional income (VII) | 235.00 | 235.00 | | 235.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 235.00 | 235.00 | | 235.00 |
HK Income tax | 30 020.00 | 31 632.00 | | 30 020.00 |
HL TOTAL REVENUE (I + III + V + VII) | 357 998.00 | 357 701.00 | | 357 998.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 271 089.00 | 273 465.00 | | 271 089.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 86 909.00 | 84 237.00 | | 86 909.00 |
