| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 44 147.00 | | 44 147.00 | 44 147.00 |
AP Buildings | 628 578.00 | 408 179.00 | 220 399.00 | 628 578.00 |
BD Other fixed assets | 19 836.00 | | 19 836.00 | 19 836.00 |
BJ TOTAL (I) | 992 561.00 | 408 179.00 | 584 382.00 | 992 561.00 |
BX Customers and related accounts | 27 838.00 | | 27 838.00 | 27 838.00 |
BZ Other receivables | 7 951.00 | | 7 951.00 | 7 951.00 |
CD Marketable securities | 81 073.00 | | 81 073.00 | 81 073.00 |
CF Cash and cash equivalents | 53 278.00 | | 53 278.00 | 53 278.00 |
CJ TOTAL (II) | 170 140.00 | | 170 140.00 | 170 140.00 |
CO Grand total (0 to V) | 1 162 701.00 | 408 179.00 | 754 522.00 | 1 162 701.00 |
CU Other investments | 300 000.00 | | 300 000.00 | 300 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 101 480.00 | 101 480.00 | | 101 480.00 |
DD Legal reserve (1) | 10 148.00 | 10 148.00 | | 10 148.00 |
DH Retained earnings | 352 732.00 | 295 584.00 | | 352 732.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 67 259.00 | 57 148.00 | | 67 259.00 |
DL TOTAL (I) | 531 619.00 | 464 360.00 | | 531 619.00 |
DU Loans and Debts from Credit Institutions (3) | 205 574.00 | 230 527.00 | | 205 574.00 |
DX Trade payables and related accounts | 2 978.00 | 7 621.00 | | 2 978.00 |
DY Tax and social security liabilities | 6 190.00 | 2 297.00 | | 6 190.00 |
EA Other liabilities | 8 162.00 | 9 253.00 | | 8 162.00 |
EC TOTAL (IV) | 222 904.00 | 249 697.00 | | 222 904.00 |
EE Grand total (I to V) | 754 522.00 | 714 057.00 | | 754 522.00 |
EG Accrued income and payables due within one year | 222 904.00 | 249 697.00 | | 222 904.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 116 148.00 | | 116 148.00 | 116 148.00 |
FJ Net sales | 116 148.00 | | 116 148.00 | 116 148.00 |
FQ Other income | | | 2 860.00 | |
FR Total operating income (I) | | | 119 008.00 | |
FW Other purchases and external expenses | | | 3 247.00 | |
FX Taxes, duties, and similar payments | | | 22 372.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 14 329.00 | |
GF Total Operating Expenses (II) | | | 39 948.00 | |
GG - OPERATING RESULT (I - II) | | | 79 060.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 16 000.00 | |
GP Total financial income (V) | | | 16 000.00 | |
GR Interest and similar expenses | | | 7 364.00 | |
GU Total financial expenses (VI) | | | 7 364.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 8 636.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 87 696.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 161.00 | | | 161.00 |
HH Total exceptional expenses (VIII) | 161.00 | | | 161.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -161.00 | | | -161.00 |
HK Income tax | 20 276.00 | 12 391.00 | | 20 276.00 |
HL TOTAL REVENUE (I + III + V + VII) | 135 008.00 | 128 179.00 | | 135 008.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 67 749.00 | 71 032.00 | | 67 749.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 67 259.00 | 57 148.00 | | 67 259.00 |
