| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 29 133.00 | | 29 133.00 | 29 133.00 |
AP Buildings | 288 610.00 | 192 635.00 | 95 975.00 | 288 610.00 |
AT Other tangible assets | 45 574.00 | 26 531.00 | 19 043.00 | 45 574.00 |
BH Other financial assets | 15 000.00 | | 15 000.00 | 15 000.00 |
BJ TOTAL (I) | 2 238 613.00 | 219 166.00 | 2 019 447.00 | 2 238 613.00 |
BX Customers and related accounts | 14 753.00 | | 14 753.00 | 14 753.00 |
BZ Other receivables | 1 226 534.00 | | 1 226 534.00 | 1 226 534.00 |
CF Cash and cash equivalents | 7 675.00 | | 7 675.00 | 7 675.00 |
CH Prepaid expenses | 45.00 | | 45.00 | 45.00 |
CJ TOTAL (II) | 1 249 007.00 | | 1 249 007.00 | 1 249 007.00 |
CO Grand total (0 to V) | 3 487 619.00 | 219 166.00 | 3 268 454.00 | 3 487 619.00 |
CP Shares due in less than one year | 15 000.00 | | | 15 000.00 |
CU Other investments | 1 860 296.00 | | 1 860 296.00 | 1 860 296.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | 15 000.00 | | 15 000.00 |
DD Legal reserve (1) | 1 500.00 | 1 500.00 | | 1 500.00 |
DG Other reserves | 1 468 336.00 | 1 295 267.00 | | 1 468 336.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 937 051.00 | 182 369.00 | | 937 051.00 |
DL TOTAL (I) | 2 421 886.00 | 1 494 136.00 | | 2 421 886.00 |
DU Loans and Debts from Credit Institutions (3) | 743 260.00 | 992 843.00 | | 743 260.00 |
DV Miscellaneous Loans and Financial Debts (4) | 87 663.00 | 79 412.00 | | 87 663.00 |
DX Trade payables and related accounts | 942.00 | 1 633.00 | | 942.00 |
DY Tax and social security liabilities | 14 703.00 | 11 624.00 | | 14 703.00 |
EA Other liabilities | | 22 320.00 | | |
EC TOTAL (IV) | 846 567.00 | 1 107 832.00 | | 846 567.00 |
EE Grand total (I to V) | 3 268 454.00 | 2 601 968.00 | | 3 268 454.00 |
EG Accrued income and payables due within one year | 273 672.00 | 365 729.00 | | 273 672.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 222 708.00 | | 222 708.00 | 222 708.00 |
FJ Net sales | 222 708.00 | | 222 708.00 | 222 708.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 108.00 | |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 226 822.00 | |
FW Other purchases and external expenses | | | 12 401.00 | |
FX Taxes, duties, and similar payments | | | 6 977.00 | |
FY Salaries and Wages | | | 138 392.00 | |
FZ Social Security Contributions | | | 7 730.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 21 154.00 | |
GE Other Expenses | | | 9.00 | |
GF Total Operating Expenses (II) | | | 186 664.00 | |
GG - OPERATING RESULT (I - II) | | | 40 158.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 938 738.00 | |
GL Other interest and similar income | | | 6 412.00 | |
GP Total financial income (V) | | | 945 150.00 | |
GR Interest and similar expenses | | | 22 438.00 | |
GU Total financial expenses (VI) | | | 22 438.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 922 712.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 962 870.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 3.00 | | |
HD Total exceptional income (VII) | | 3.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 3.00 | | |
HK Income tax | 25 819.00 | 6 353.00 | | 25 819.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 171 972.00 | 404 681.00 | | 1 171 972.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 234 921.00 | 222 313.00 | | 234 921.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 937 051.00 | 182 369.00 | | 937 051.00 |
