| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 530 522.00 | | 530 522.00 | 530 522.00 |
AP Buildings | 3 449 939.00 | 2 134 400.00 | 1 315 538.00 | 3 449 939.00 |
AV Fixed assets in progress | | | | |
BH Other financial assets | 17 521.00 | | 17 521.00 | 17 521.00 |
BJ TOTAL (I) | 4 535 837.00 | 2 134 400.00 | 2 401 436.00 | 4 535 837.00 |
BX Customers and related accounts | 76 330.00 | 61 001.00 | 15 329.00 | 76 330.00 |
BZ Other receivables | 187 923.00 | | 187 923.00 | 187 923.00 |
CF Cash and cash equivalents | 118 965.00 | | 118 965.00 | 118 965.00 |
CJ TOTAL (II) | 383 219.00 | 61 001.00 | 322 218.00 | 383 219.00 |
CO Grand total (0 to V) | 4 919 057.00 | 2 195 402.00 | 2 723 655.00 | 4 919 057.00 |
CU Other investments | 537 854.00 | | 537 854.00 | 537 854.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DH Retained earnings | -4 999 338.00 | -5 077 015.00 | | -4 999 338.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 953 781.00 | 77 676.00 | | 953 781.00 |
DL TOTAL (I) | -4 037 171.00 | -4 990 953.00 | | -4 037 171.00 |
DU Loans and Debts from Credit Institutions (3) | 1 849 130.00 | 2 172 890.00 | | 1 849 130.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 681 091.00 | 5 166 629.00 | | 4 681 091.00 |
DX Trade payables and related accounts | 166 550.00 | 204 298.00 | | 166 550.00 |
DY Tax and social security liabilities | 3 798.00 | 502 430.00 | | 3 798.00 |
EA Other liabilities | 60 255.00 | | | 60 255.00 |
EC TOTAL (IV) | 6 760 826.00 | 8 046 249.00 | | 6 760 826.00 |
EE Grand total (I to V) | 2 723 655.00 | 3 055 296.00 | | 2 723 655.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 359 611.00 | | 359 611.00 | 359 611.00 |
FJ Net sales | 359 611.00 | | 359 611.00 | 359 611.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 338 572.00 | |
FR Total operating income (I) | | | 698 183.00 | |
FW Other purchases and external expenses | | | 193 491.00 | |
FX Taxes, duties, and similar payments | | | 94 420.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 156 717.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | 402 937.00 | |
GF Total Operating Expenses (II) | | | 847 566.00 | |
GG - OPERATING RESULT (I - II) | | | -149 382.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 304 927.00 | |
GL Other interest and similar income | | | 2 361.00 | |
GP Total financial income (V) | | | 1 307 289.00 | |
GR Interest and similar expenses | | | 199 529.00 | |
GU Total financial expenses (VI) | | | 199 529.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 107 759.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 958 377.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 4 595.00 | | | 4 595.00 |
HH Total exceptional expenses (VIII) | 4 595.00 | | | 4 595.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -4 595.00 | | | -4 595.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 005 473.00 | 723 517.00 | | 2 005 473.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 051 691.00 | 645 840.00 | | 1 051 691.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 953 781.00 | 77 676.00 | | 953 781.00 |
