| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 53 357.00 | | 53 357.00 | 53 357.00 |
AR Technical installations, industrial equipment and tools | 25 500.00 | 25 500.00 | | 25 500.00 |
AT Other tangible assets | 15 948.00 | 15 948.00 | | 15 948.00 |
BJ TOTAL (I) | 168 060.00 | 41 448.00 | 126 612.00 | 168 060.00 |
BZ Other receivables | 80 136.00 | | 80 136.00 | 80 136.00 |
CD Marketable securities | 100 000.00 | | 100 000.00 | 100 000.00 |
CF Cash and cash equivalents | 5 175.00 | | 5 175.00 | 5 175.00 |
CH Prepaid expenses | 367.00 | | 367.00 | 367.00 |
CJ TOTAL (II) | 185 678.00 | | 185 678.00 | 185 678.00 |
CO Grand total (0 to V) | 353 738.00 | 41 448.00 | 312 290.00 | 353 738.00 |
CU Other investments | 73 255.00 | | 73 255.00 | 73 255.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DH Retained earnings | 28 439.00 | 219 534.00 | | 28 439.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 160 155.00 | 8 905.00 | | 160 155.00 |
DL TOTAL (I) | 196 978.00 | 236 823.00 | | 196 978.00 |
DV Miscellaneous Loans and Financial Debts (4) | 59 344.00 | 60 509.00 | | 59 344.00 |
DX Trade payables and related accounts | 568.00 | 540.00 | | 568.00 |
DY Tax and social security liabilities | 55 400.00 | 355.00 | | 55 400.00 |
EC TOTAL (IV) | 115 312.00 | 61 404.00 | | 115 312.00 |
EE Grand total (I to V) | 312 290.00 | 298 227.00 | | 312 290.00 |
EG Accrued income and payables due within one year | 115 312.00 | 61 404.00 | | 115 312.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 5 900.00 | | 5 900.00 | 5 900.00 |
FJ Net sales | 5 900.00 | | 5 900.00 | 5 900.00 |
FR Total operating income (I) | | | 5 900.00 | |
FW Other purchases and external expenses | | | 4 236.00 | |
FX Taxes, duties, and similar payments | | | 331.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 019.00 | |
GF Total Operating Expenses (II) | | | 6 587.00 | |
GG - OPERATING RESULT (I - II) | | | -687.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 216 178.00 | |
GL Other interest and similar income | | | 63.00 | |
GP Total financial income (V) | | | 216 241.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 216 241.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 215 555.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 5 000.00 | | |
HD Total exceptional income (VII) | | 5 000.00 | | |
HF Exceptional expenses on capital transactions | | 3 265.00 | | |
HH Total exceptional expenses (VIII) | | 3 265.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 1 735.00 | | |
HK Income tax | 55 400.00 | 255.00 | | 55 400.00 |
HL TOTAL REVENUE (I + III + V + VII) | 222 141.00 | 23 100.00 | | 222 141.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 61 987.00 | 14 195.00 | | 61 987.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 160 155.00 | 8 905.00 | | 160 155.00 |
