| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 8 255.00 | | 8 255.00 | 8 255.00 |
AP Buildings | 282 345.00 | 73 658.00 | 208 687.00 | 282 345.00 |
AR Technical installations, industrial equipment and tools | 323 480.00 | 114 605.00 | 208 874.00 | 323 480.00 |
AT Other tangible assets | 41 472.00 | 19 265.00 | 22 206.00 | 41 472.00 |
BD Other fixed assets | 12 000.00 | | 12 000.00 | 12 000.00 |
BJ TOTAL (I) | 672 754.00 | 207 529.00 | 465 225.00 | 672 754.00 |
BX Customers and related accounts | 19 081.00 | | 19 081.00 | 19 081.00 |
BZ Other receivables | 156 210.00 | | 156 210.00 | 156 210.00 |
CD Marketable securities | 273 902.00 | 14 989.00 | 258 912.00 | 273 902.00 |
CF Cash and cash equivalents | 306 108.00 | | 306 108.00 | 306 108.00 |
CH Prepaid expenses | 2 832.00 | | 2 832.00 | 2 832.00 |
CJ TOTAL (II) | 758 134.00 | 14 989.00 | 743 144.00 | 758 134.00 |
CO Grand total (0 to V) | 1 430 889.00 | 222 519.00 | 1 208 370.00 | 1 430 889.00 |
CS Evaluated investments - equity method | 5 200.00 | | 5 200.00 | 5 200.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000 004.00 | 1 000 004.00 | | 1 000 004.00 |
DD Legal reserve (1) | 5 810.00 | 5 310.00 | | 5 810.00 |
DG Other reserves | 76 053.00 | 69 739.00 | | 76 053.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -7 284.00 | 6 814.00 | | -7 284.00 |
DJ Investment subsidies | 31 341.00 | 33 958.00 | | 31 341.00 |
DL TOTAL (I) | 1 105 924.00 | 1 115 826.00 | | 1 105 924.00 |
DU Loans and Debts from Credit Institutions (3) | 52 348.00 | 66 601.00 | | 52 348.00 |
DV Miscellaneous Loans and Financial Debts (4) | 43 919.00 | 44 377.00 | | 43 919.00 |
DX Trade payables and related accounts | 4 781.00 | 4 637.00 | | 4 781.00 |
DY Tax and social security liabilities | 811.00 | 576.00 | | 811.00 |
EA Other liabilities | 583.00 | | | 583.00 |
EC TOTAL (IV) | 102 445.00 | 116 192.00 | | 102 445.00 |
EE Grand total (I to V) | 1 208 370.00 | 1 232 018.00 | | 1 208 370.00 |
EG Accrued income and payables due within one year | 58 022.00 | 63 853.00 | | 58 022.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 39 058.00 | |
FJ Net sales | | | 39 058.00 | |
FR Total operating income (I) | | | 39 058.00 | |
FW Other purchases and external expenses | | | 13 818.00 | |
FX Taxes, duties, and similar payments | | | 1 350.00 | |
FZ Social Security Contributions | | | 954.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 32 757.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 48 879.00 | |
GG - OPERATING RESULT (I - II) | | | -9 820.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 168.00 | |
GL Other interest and similar income | | | 14 342.00 | |
GP Total financial income (V) | | | 14 510.00 | |
GQ Financial allocations to depreciation and provisions | | | 13 921.00 | |
GR Interest and similar expenses | | | 670.00 | |
GU Total financial expenses (VI) | | | 14 591.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -81.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -9 901.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 2 617.00 | 2 617.00 | | 2 617.00 |
HD Total exceptional income (VII) | 2 617.00 | 2 617.00 | | 2 617.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2 617.00 | 2 617.00 | | 2 617.00 |
HL TOTAL REVENUE (I + III + V + VII) | 56 186.00 | 61 014.00 | | 56 186.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 63 470.00 | 54 200.00 | | 63 470.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -7 284.00 | 6 814.00 | | -7 284.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 672 755.00 | | | 672 755.00 |
I3 DECREASES Total Financial Fixed Assets | | | 17 200.00 | |
I4 DECREASES Grand Total | | | 672 755.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 655 555.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 655 555.00 | | | 655 555.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 17 200.00 | | | 17 200.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 174 773.00 | 32 757.00 | | 174 773.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 174 773.00 | 32 757.00 | | 174 773.00 |
