| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 21 914.00 | | 21 914.00 | 21 914.00 |
AR Technical installations, industrial equipment and tools | 102 321.00 | 102 321.00 | | 102 321.00 |
AT Other tangible assets | 30 812.00 | 30 116.00 | 696.00 | 30 812.00 |
BJ TOTAL (I) | 510 563.00 | 141 422.00 | 369 141.00 | 510 563.00 |
BX Customers and related accounts | 720.00 | | 720.00 | 720.00 |
BZ Other receivables | 8 107.00 | | 8 107.00 | 8 107.00 |
CF Cash and cash equivalents | 3 439.00 | | 3 439.00 | 3 439.00 |
CH Prepaid expenses | 346.00 | | 346.00 | 346.00 |
CJ TOTAL (II) | 12 611.00 | | 12 611.00 | 12 611.00 |
CO Grand total (0 to V) | 523 174.00 | 141 422.00 | 381 752.00 | 523 174.00 |
CS Evaluated investments - equity method | 355 517.00 | 8 985.00 | 346 532.00 | 355 517.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 137 204.00 | 137 204.00 | | 137 204.00 |
DD Legal reserve (1) | 13 720.00 | 13 720.00 | | 13 720.00 |
DH Retained earnings | 772.00 | 50 557.00 | | 772.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 9 978.00 | 6 914.00 | | 9 978.00 |
DL TOTAL (I) | 161 675.00 | 208 396.00 | | 161 675.00 |
DV Miscellaneous Loans and Financial Debts (4) | 209 554.00 | 195 701.00 | | 209 554.00 |
DX Trade payables and related accounts | 1 200.00 | 2 400.00 | | 1 200.00 |
DY Tax and social security liabilities | 3 918.00 | 526.00 | | 3 918.00 |
EA Other liabilities | 5 406.00 | | | 5 406.00 |
EC TOTAL (IV) | 220 078.00 | 198 627.00 | | 220 078.00 |
EE Grand total (I to V) | 381 752.00 | 407 023.00 | | 381 752.00 |
EG Accrued income and payables due within one year | 220 078.00 | 198 627.00 | | 220 078.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 3 600.00 | |
FJ Net sales | | | 3 600.00 | |
FR Total operating income (I) | | | 3 600.00 | |
FW Other purchases and external expenses | | | 29 603.00 | |
FX Taxes, duties, and similar payments | | | 1 126.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 372.00 | |
GF Total Operating Expenses (II) | | | 33 101.00 | |
GG - OPERATING RESULT (I - II) | | | -29 501.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 51 870.00 | |
GP Total financial income (V) | | | 51 870.00 | |
GQ Financial allocations to depreciation and provisions | | | 8 985.00 | |
GR Interest and similar expenses | | | 2.00 | |
GU Total financial expenses (VI) | | | 8 987.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 42 883.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 13 382.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 3 404.00 | 1 178.00 | | 3 404.00 |
HL TOTAL REVENUE (I + III + V + VII) | 55 470.00 | 30 117.00 | | 55 470.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 45 492.00 | 23 202.00 | | 45 492.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 9 978.00 | 6 914.00 | | 9 978.00 |
