| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 19 753.00 | | 19 753.00 | 19 753.00 |
AN Land | 17 366.00 | 3 657.00 | 13 709.00 | 17 366.00 |
AP Buildings | 280 890.00 | 232 426.00 | 48 465.00 | 280 890.00 |
AT Other tangible assets | 18 719.00 | 13 201.00 | 5 518.00 | 18 719.00 |
BH Other financial assets | 347.00 | | 347.00 | 347.00 |
BJ TOTAL (I) | 1 237 076.00 | 249 283.00 | 987 793.00 | 1 237 076.00 |
BX Customers and related accounts | 455 328.00 | 106 392.00 | 348 936.00 | 455 328.00 |
BZ Other receivables | 20 871.00 | | 20 871.00 | 20 871.00 |
CF Cash and cash equivalents | 61 727.00 | | 61 727.00 | 61 727.00 |
CJ TOTAL (II) | 537 926.00 | 106 392.00 | 431 534.00 | 537 926.00 |
CO Grand total (0 to V) | 1 775 002.00 | 355 675.00 | 1 419 327.00 | 1 775 002.00 |
CU Other investments | 900 000.00 | | 900 000.00 | 900 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 39 870.00 | 39 870.00 | | 39 870.00 |
DB Share, merger, contribution premiums, etc. | 1 169.00 | 1 169.00 | | 1 169.00 |
DD Legal reserve (1) | 4 539.00 | 4 539.00 | | 4 539.00 |
DG Other reserves | 469 042.00 | 469 042.00 | | 469 042.00 |
DH Retained earnings | 710 320.00 | 731 733.00 | | 710 320.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 949.00 | 7 935.00 | | -1 949.00 |
DL TOTAL (I) | 1 222 991.00 | 1 254 294.00 | | 1 222 991.00 |
DV Miscellaneous Loans and Financial Debts (4) | 174 145.00 | 140 742.00 | | 174 145.00 |
DX Trade payables and related accounts | 20 242.00 | 18 875.00 | | 20 242.00 |
DY Tax and social security liabilities | 733.00 | 1 138.00 | | 733.00 |
EA Other liabilities | 1 215.00 | 1 215.00 | | 1 215.00 |
EC TOTAL (IV) | 196 336.00 | 161 970.00 | | 196 336.00 |
EE Grand total (I to V) | 1 419 327.00 | 1 416 264.00 | | 1 419 327.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 29 905.00 | | 29 905.00 | 29 905.00 |
FJ Net sales | 29 905.00 | | 29 905.00 | 29 905.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | 29 905.00 | |
FW Other purchases and external expenses | | | 15 167.00 | |
FX Taxes, duties, and similar payments | | | 4 905.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 9 978.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 30 053.00 | |
GG - OPERATING RESULT (I - II) | | | -148.00 | |
GR Interest and similar expenses | | | 2 036.00 | |
GU Total financial expenses (VI) | | | 2 036.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 036.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 184.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 235.00 | 2 075.00 | | 235.00 |
HD Total exceptional income (VII) | 235.00 | 2 075.00 | | 235.00 |
HE Exceptional expenses on management operations | | 889.00 | | |
HH Total exceptional expenses (VIII) | | 889.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 235.00 | 1 186.00 | | 235.00 |
HL TOTAL REVENUE (I + III + V + VII) | 30 140.00 | 32 438.00 | | 30 140.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 32 089.00 | 24 503.00 | | 32 089.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 949.00 | 7 935.00 | | -1 949.00 |
