| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 884.00 | 884.00 | | 884.00 |
AN Land | 617 910.00 | 237 814.00 | 380 096.00 | 617 910.00 |
AP Buildings | 4 755 910.00 | 3 779 099.00 | 976 811.00 | 4 755 910.00 |
AR Technical installations, industrial equipment and tools | 317 253.00 | 310 106.00 | 7 147.00 | 317 253.00 |
AT Other tangible assets | 5 855.00 | 5 649.00 | 206.00 | 5 855.00 |
BD Other fixed assets | 4 587.00 | | 4 587.00 | 4 587.00 |
BJ TOTAL (I) | 5 712 402.00 | 4 333 554.00 | 1 378 847.00 | 5 712 402.00 |
BZ Other receivables | 115 348.00 | | 115 348.00 | 115 348.00 |
CD Marketable securities | 686 749.00 | | 686 749.00 | 686 749.00 |
CF Cash and cash equivalents | 334 286.00 | | 334 286.00 | 334 286.00 |
CH Prepaid expenses | 20 854.00 | | 20 854.00 | 20 854.00 |
CJ TOTAL (II) | 1 157 238.00 | | 1 157 238.00 | 1 157 238.00 |
CO Grand total (0 to V) | 6 869 641.00 | 4 333 554.00 | 2 536 086.00 | 6 869 641.00 |
CU Other investments | 10 000.00 | | 10 000.00 | 10 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 617 405.00 | 617 405.00 | | 617 405.00 |
DD Legal reserve (1) | 33 592.00 | 33 587.00 | | 33 592.00 |
DE Statutory or contractual reserves | 126 536.00 | 126 536.00 | | 126 536.00 |
DF Regulated reserves (1) | 1 250 268.00 | 1 250 268.00 | | 1 250 268.00 |
DG Other reserves | 42.00 | | | 42.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 218.00 | 47.00 | | 218.00 |
DL TOTAL (I) | 2 028 064.00 | 2 027 845.00 | | 2 028 064.00 |
DU Loans and Debts from Credit Institutions (3) | 466 541.00 | 507 188.00 | | 466 541.00 |
DX Trade payables and related accounts | 15 862.00 | 14 978.00 | | 15 862.00 |
DY Tax and social security liabilities | 25 618.00 | 21 681.00 | | 25 618.00 |
EA Other liabilities | | 3 507.00 | | |
EC TOTAL (IV) | 508 021.00 | 547 356.00 | | 508 021.00 |
EE Grand total (I to V) | 2 536 086.00 | 2 575 201.00 | | 2 536 086.00 |
EG Accrued income and payables due within one year | 68 090.00 | 81 551.00 | | 68 090.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 384 420.00 | | 384 420.00 | 384 420.00 |
FJ Net sales | 384 420.00 | | 384 420.00 | 384 420.00 |
FR Total operating income (I) | | | 384 420.00 | |
FW Other purchases and external expenses | | | 217 388.00 | |
FX Taxes, duties, and similar payments | | | 374.00 | |
FY Salaries and Wages | | | 41 937.00 | |
FZ Social Security Contributions | | | 16 398.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 121 931.00 | |
GE Other Expenses | | | 13 272.00 | |
GF Total Operating Expenses (II) | | | 411 302.00 | |
GG - OPERATING RESULT (I - II) | | | -26 882.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GK Income from other securities and fixed asset receivables | | | 27 081.00 | |
GL Other interest and similar income | | | 17 339.00 | |
GP Total financial income (V) | | | 44 421.00 | |
GR Interest and similar expenses | | | 13 596.00 | |
GU Total financial expenses (VI) | | | 13 596.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 30 824.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 941.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 5.00 | | | 5.00 |
HD Total exceptional income (VII) | 5.00 | | | 5.00 |
HE Exceptional expenses on management operations | 4.00 | | | 4.00 |
HH Total exceptional expenses (VIII) | 4.00 | | | 4.00 |
HK Income tax | 3 723.00 | 3 570.00 | | 3 723.00 |
HL TOTAL REVENUE (I + III + V + VII) | 428 846.00 | 425 236.00 | | 428 846.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 428 628.00 | 425 189.00 | | 428 628.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 218.00 | 47.00 | | 218.00 |
HP References: Equipment leasing | | 690.00 | | |
HQ References: Real Estate Leasing | 690.00 | | | 690.00 |
