| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 50 500.00 | | 50 500.00 | 50 500.00 |
AP Buildings | 200 000.00 | 43 416.00 | 156 583.00 | 200 000.00 |
AT Other tangible assets | 3 000.00 | 383.00 | 2 616.00 | 3 000.00 |
BB Receivables related to investments | 50 704.00 | | 50 704.00 | 50 704.00 |
BH Other financial assets | 12 808.00 | | 12 808.00 | 12 808.00 |
BJ TOTAL (I) | 548 322.00 | 43 799.00 | 504 523.00 | 548 322.00 |
BZ Other receivables | 10 259.00 | | 10 259.00 | 10 259.00 |
CF Cash and cash equivalents | 87 663.00 | | 87 663.00 | 87 663.00 |
CJ TOTAL (II) | 97 922.00 | | 97 922.00 | 97 922.00 |
CO Grand total (0 to V) | 646 245.00 | 43 799.00 | 602 445.00 | 646 245.00 |
CU Other investments | 231 310.00 | | 231 310.00 | 231 310.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 232 500.00 | 232 500.00 | | 232 500.00 |
DD Legal reserve (1) | 2 141.00 | 2 141.00 | | 2 141.00 |
DG Other reserves | 126 856.00 | 128 138.00 | | 126 856.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 16 003.00 | -1 281.00 | | 16 003.00 |
DL TOTAL (I) | 377 500.00 | 361 497.00 | | 377 500.00 |
DU Loans and Debts from Credit Institutions (3) | 216 036.00 | 233 489.00 | | 216 036.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 757.00 | 11 085.00 | | 7 757.00 |
DX Trade payables and related accounts | 1 150.00 | 1 200.00 | | 1 150.00 |
EC TOTAL (IV) | 224 944.00 | 245 774.00 | | 224 944.00 |
EE Grand total (I to V) | 602 446.00 | 607 272.00 | | 602 446.00 |
EG Accrued income and payables due within one year | 26 881.00 | 245 774.00 | | 26 881.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 27 592.00 | | 27 592.00 | 27 592.00 |
FJ Net sales | 27 592.00 | | 27 592.00 | 27 592.00 |
FR Total operating income (I) | | | 27 592.00 | |
FW Other purchases and external expenses | | | 1 477.00 | |
FX Taxes, duties, and similar payments | | | 4 705.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 10 383.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 16 565.00 | |
GG - OPERATING RESULT (I - II) | | | 11 026.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 9 745.00 | |
GP Total financial income (V) | | | 9 745.00 | |
GQ Financial allocations to depreciation and provisions | | | 4 743.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | 4 743.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 5 001.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 16 028.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 25.00 | 10 553.00 | | 25.00 |
HH Total exceptional expenses (VIII) | 25.00 | 10 553.00 | | 25.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -25.00 | -10 553.00 | | -25.00 |
HL TOTAL REVENUE (I + III + V + VII) | 37 337.00 | 34 682.00 | | 37 337.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 21 334.00 | 35 963.00 | | 21 334.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 16 003.00 | -1 281.00 | | 16 003.00 |
