| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 149.00 | 149.00 | | 149.00 |
AN Land | 125.00 | | 125.00 | 125.00 |
AP Buildings | 5 934.00 | 5 934.00 | | 5 934.00 |
AR Technical installations, industrial equipment and tools | 606.00 | 606.00 | | 606.00 |
AT Other tangible assets | 10 018.00 | 10 018.00 | | 10 018.00 |
BD Other fixed assets | 100 000.00 | | 100 000.00 | 100 000.00 |
BH Other financial assets | 30.00 | | 30.00 | 30.00 |
BJ TOTAL (I) | 116 862.00 | 16 707.00 | 100 155.00 | 116 862.00 |
BN Goods in progress | 118 802.00 | | 118 802.00 | 118 802.00 |
BT Goods | 1 106 076.00 | | 1 106 076.00 | 1 106 076.00 |
BZ Other receivables | 29 043.00 | | 29 043.00 | 29 043.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 209 253.00 | | 209 253.00 | 209 253.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 1 463 173.00 | | 1 463 173.00 | 1 463 173.00 |
CO Grand total (0 to V) | 1 580 035.00 | 16 707.00 | 1 563 328.00 | 1 580 035.00 |
CP Shares due in less than one year | 30.00 | | | 30.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 170 000.00 | 170 000.00 | | 170 000.00 |
DB Share, merger, contribution premiums, etc. | 36 016.00 | 36 016.00 | | 36 016.00 |
DD Legal reserve (1) | 17 000.00 | 17 000.00 | | 17 000.00 |
DG Other reserves | 1 214 917.00 | 1 194 876.00 | | 1 214 917.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 35 027.00 | 20 041.00 | | 35 027.00 |
DL TOTAL (I) | 1 472 959.00 | 1 437 933.00 | | 1 472 959.00 |
DV Miscellaneous Loans and Financial Debts (4) | 81 756.00 | 114 648.00 | | 81 756.00 |
DX Trade payables and related accounts | 5 898.00 | 6 439.00 | | 5 898.00 |
DY Tax and social security liabilities | 2 714.00 | 3 242.00 | | 2 714.00 |
EC TOTAL (IV) | 90 369.00 | 124 328.00 | | 90 369.00 |
EE Grand total (I to V) | 1 563 328.00 | 1 562 261.00 | | 1 563 328.00 |
EG Accrued income and payables due within one year | 35 878.00 | 64 437.00 | | 35 878.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 126 878.00 | | 126 878.00 | 126 878.00 |
FJ Net sales | 126 878.00 | | 126 878.00 | 126 878.00 |
FQ Other income | | | 12.00 | |
FR Total operating income (I) | | | 126 889.00 | |
FS Purchases of goods (including customs duties) | | | 150 000.00 | |
FT Inventory change (goods) | | | -154 490.00 | |
FU Purchases of raw materials and other supplies | | | 4 490.00 | |
FW Other purchases and external expenses | | | 76 694.00 | |
FX Taxes, duties, and similar payments | | | 11 288.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 346.00 | |
GF Total Operating Expenses (II) | | | 88 328.00 | |
GG - OPERATING RESULT (I - II) | | | 38 561.00 | |
GL Other interest and similar income | | | 1 286.00 | |
GO Net income from sales of marketable securities | | | 1 575.00 | |
GP Total financial income (V) | | | 2 861.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 861.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 41 423.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 29.00 | | | 29.00 |
HB Exceptional income from capital transactions | | 25 000.00 | | |
HD Total exceptional income (VII) | 29.00 | 25 000.00 | | 29.00 |
HE Exceptional expenses on management operations | 135.00 | | | 135.00 |
HF Exceptional expenses on capital transactions | | 25 000.00 | | |
HH Total exceptional expenses (VIII) | 135.00 | 25 000.00 | | 135.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -106.00 | | | -106.00 |
HK Income tax | 6 290.00 | 3 242.00 | | 6 290.00 |
HL TOTAL REVENUE (I + III + V + VII) | 129 779.00 | 138 711.00 | | 129 779.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 94 753.00 | 118 670.00 | | 94 753.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 35 027.00 | 20 041.00 | | 35 027.00 |
