| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 91 469.00 | | 91 469.00 | 91 469.00 |
AN Land | 260 617.00 | 3 838.00 | 256 778.00 | 260 617.00 |
AP Buildings | 697 255.00 | 448 386.00 | 248 869.00 | 697 255.00 |
AR Technical installations, industrial equipment and tools | 370 085.00 | 355 660.00 | 14 425.00 | 370 085.00 |
AT Other tangible assets | 6 241.00 | 6 241.00 | | 6 241.00 |
BH Other financial assets | 1 142.00 | | 1 142.00 | 1 142.00 |
BJ TOTAL (I) | 1 467 461.00 | 819 714.00 | 647 747.00 | 1 467 461.00 |
BL Raw materials, supplies | 95 890.00 | 9 484.00 | 86 407.00 | 95 890.00 |
BX Customers and related accounts | 60 317.00 | | 60 317.00 | 60 317.00 |
BZ Other receivables | 46 235.00 | | 46 235.00 | 46 235.00 |
CD Marketable securities | 878 833.00 | 6 564.00 | 872 269.00 | 878 833.00 |
CF Cash and cash equivalents | 30 658.00 | | 30 658.00 | 30 658.00 |
CH Prepaid expenses | 580.00 | | 580.00 | 580.00 |
CJ TOTAL (II) | 1 112 513.00 | 16 048.00 | 1 096 465.00 | 1 112 513.00 |
CO Grand total (0 to V) | 2 579 974.00 | 835 762.00 | 1 744 212.00 | 2 579 974.00 |
CU Other investments | 40 651.00 | 5 588.00 | 35 063.00 | 40 651.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 012 000.00 | 1 012 000.00 | | 1 012 000.00 |
DB Share, merger, contribution premiums, etc. | 265 414.00 | 265 414.00 | | 265 414.00 |
DD Legal reserve (1) | 50 601.00 | 50 601.00 | | 50 601.00 |
DH Retained earnings | 427 618.00 | 437 927.00 | | 427 618.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -33 557.00 | -10 309.00 | | -33 557.00 |
DL TOTAL (I) | 1 722 076.00 | 1 755 633.00 | | 1 722 076.00 |
DX Trade payables and related accounts | 13 201.00 | 13 275.00 | | 13 201.00 |
DY Tax and social security liabilities | 8 935.00 | 8 205.00 | | 8 935.00 |
EC TOTAL (IV) | 22 136.00 | 21 481.00 | | 22 136.00 |
EE Grand total (I to V) | 1 744 212.00 | 1 777 113.00 | | 1 744 212.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 1 842.00 | | 1 842.00 | 1 842.00 |
FG Production sold - services | 21 564.00 | | 21 564.00 | 21 564.00 |
FJ Net sales | 23 406.00 | | 23 406.00 | 23 406.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 23 409.00 | |
FU Purchases of raw materials and other supplies | | | 1 972.00 | |
FW Other purchases and external expenses | | | 18 123.00 | |
FX Taxes, duties, and similar payments | | | 15 847.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 38 706.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 74 648.00 | |
GG - OPERATING RESULT (I - II) | | | -51 239.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 9 000.00 | |
GL Other interest and similar income | | | 2 859.00 | |
GM Reversals of provisions and transfers of expenses | | | 5 824.00 | |
GP Total financial income (V) | | | 17 683.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 17 683.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -33 557.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 41 092.00 | 62 185.00 | | 41 092.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 74 648.00 | 72 494.00 | | 74 648.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -33 557.00 | -10 309.00 | | -33 557.00 |
