| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 8 000.00 | | 8 000.00 | 8 000.00 |
AH Goodwill | 70 000.00 | | 70 000.00 | 70 000.00 |
AJ Other Intangible Assets | 3 339.00 | 3 339.00 | | 3 339.00 |
AN Land | 38 000.00 | | 38 000.00 | 38 000.00 |
AP Buildings | 1 699 282.00 | 196 825.00 | 1 502 457.00 | 1 699 282.00 |
AR Technical installations, industrial equipment and tools | 282 011.00 | 40 552.00 | 241 460.00 | 282 011.00 |
AT Other tangible assets | 80 167.00 | 23 441.00 | 56 726.00 | 80 167.00 |
AV Fixed assets in progress | | | | |
BH Other financial assets | 40.00 | | 40.00 | 40.00 |
BJ TOTAL (I) | 2 180 839.00 | 264 157.00 | 1 916 682.00 | 2 180 839.00 |
BX Customers and related accounts | 14 031.00 | | 14 031.00 | 14 031.00 |
BZ Other receivables | 295 034.00 | | 295 034.00 | 295 034.00 |
CD Marketable securities | 1 976 200.00 | | 1 976 200.00 | 1 976 200.00 |
CF Cash and cash equivalents | 1 221 765.00 | | 1 221 765.00 | 1 221 765.00 |
CH Prepaid expenses | 2 467.00 | | 2 467.00 | 2 467.00 |
CJ TOTAL (II) | 3 509 498.00 | | 3 509 498.00 | 3 509 498.00 |
CO Grand total (0 to V) | 5 690 337.00 | 264 157.00 | 5 426 180.00 | 5 690 337.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 028 378.00 | 1 000 000.00 | | 1 028 378.00 |
DB Share, merger, contribution premiums, etc. | 113 511.00 | | | 113 511.00 |
DD Legal reserve (1) | 100 000.00 | 100 000.00 | | 100 000.00 |
DG Other reserves | 3 655 736.00 | 3 701 094.00 | | 3 655 736.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -111 669.00 | 54 741.00 | | -111 669.00 |
DJ Investment subsidies | 80 417.00 | 82 610.00 | | 80 417.00 |
DL TOTAL (I) | 4 866 373.00 | 4 938 445.00 | | 4 866 373.00 |
DV Miscellaneous Loans and Financial Debts (4) | 521 770.00 | 526 605.00 | | 521 770.00 |
DX Trade payables and related accounts | 24 895.00 | 72 906.00 | | 24 895.00 |
DY Tax and social security liabilities | 2 470.00 | 2 046.00 | | 2 470.00 |
EA Other liabilities | 9 584.00 | 19 957.00 | | 9 584.00 |
EB Prepaid income (2) | 1 090.00 | | | 1 090.00 |
EC TOTAL (IV) | 559 807.00 | 621 515.00 | | 559 807.00 |
EE Grand total (I to V) | 5 426 180.00 | 5 559 960.00 | | 5 426 180.00 |
EG Accrued income and payables due within one year | 109 235.00 | 132 900.00 | | 109 235.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 144 008.00 | | 144 008.00 | 144 008.00 |
FJ Net sales | 144 008.00 | | 144 008.00 | 144 008.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 609.00 | |
FQ Other income | | | 220.00 | |
FR Total operating income (I) | | | 146 838.00 | |
FW Other purchases and external expenses | | | 89 883.00 | |
FX Taxes, duties, and similar payments | | | 3 152.00 | |
FY Salaries and Wages | | | 77 552.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 98 966.00 | |
GE Other Expenses | | | 228.00 | |
GF Total Operating Expenses (II) | | | 269 781.00 | |
GG - OPERATING RESULT (I - II) | | | -122 943.00 | |
GL Other interest and similar income | | | 13 144.00 | |
GP Total financial income (V) | | | 13 144.00 | |
GR Interest and similar expenses | | | 6 195.00 | |
GU Total financial expenses (VI) | | | 6 195.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 6 949.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -115 994.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 2 609.00 | | | 2 609.00 |
HA Exceptional income from management transactions | 2 575.00 | 8.00 | | 2 575.00 |
HB Exceptional income from capital transactions | 2 194.00 | 524 508.00 | | 2 194.00 |
HD Total exceptional income (VII) | 4 769.00 | 524 516.00 | | 4 769.00 |
HE Exceptional expenses on management operations | 221.00 | | | 221.00 |
HF Exceptional expenses on capital transactions | 222.00 | 374 095.00 | | 222.00 |
HH Total exceptional expenses (VIII) | 443.00 | 374 095.00 | | 443.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 4 325.00 | 150 421.00 | | 4 325.00 |
HL TOTAL REVENUE (I + III + V + VII) | 164 750.00 | 723 709.00 | | 164 750.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 276 419.00 | 668 969.00 | | 276 419.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -111 669.00 | 54 741.00 | | -111 669.00 |
