| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 4 573.00 | | 4 573.00 | 4 573.00 |
AP Buildings | 738 630.00 | 380 052.00 | 358 578.00 | 738 630.00 |
AT Other tangible assets | 120 458.00 | 118 825.00 | 1 634.00 | 120 458.00 |
BD Other fixed assets | 152.00 | | 152.00 | 152.00 |
BJ TOTAL (I) | 863 814.00 | 498 877.00 | 364 937.00 | 863 814.00 |
BV Advances and down payments on orders | 1 020.00 | | 1 020.00 | 1 020.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 239 684.00 | | 239 684.00 | 239 684.00 |
CF Cash and cash equivalents | 24 508.00 | | 24 508.00 | 24 508.00 |
CJ TOTAL (II) | 265 212.00 | | 265 212.00 | 265 212.00 |
CO Grand total (0 to V) | 1 129 026.00 | 498 877.00 | 630 149.00 | 1 129 026.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 76 225.00 | 76 225.00 | | 76 225.00 |
DD Legal reserve (1) | 7 622.00 | 7 622.00 | | 7 622.00 |
DG Other reserves | 328 583.00 | 328 583.00 | | 328 583.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 190 700.00 | 234 701.00 | | 190 700.00 |
DL TOTAL (I) | 603 130.00 | 647 131.00 | | 603 130.00 |
DV Miscellaneous Loans and Financial Debts (4) | 20 725.00 | | | 20 725.00 |
DX Trade payables and related accounts | 1 020.00 | 1 020.00 | | 1 020.00 |
DY Tax and social security liabilities | 5 274.00 | 5 096.00 | | 5 274.00 |
EC TOTAL (IV) | 27 019.00 | 6 116.00 | | 27 019.00 |
EE Grand total (I to V) | 630 149.00 | 653 247.00 | | 630 149.00 |
EG Accrued income and payables due within one year | 27 019.00 | 6 116.00 | | 27 019.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 200 948.00 | | 200 948.00 | 200 948.00 |
FJ Net sales | 200 948.00 | | 200 948.00 | 200 948.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 200 948.00 | |
FW Other purchases and external expenses | | | 602.00 | |
FX Taxes, duties, and similar payments | | | 16 317.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 11 097.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 28 017.00 | |
GG - OPERATING RESULT (I - II) | | | 172 931.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GK Income from other securities and fixed asset receivables | | | 16 982.00 | |
GL Other interest and similar income | | | 787.00 | |
GP Total financial income (V) | | | 17 768.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 17 768.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 190 700.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 218 717.00 | 272 434.00 | | 218 717.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 28 017.00 | 37 733.00 | | 28 017.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 190 700.00 | 234 701.00 | | 190 700.00 |
