| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | | | 85 401.00 | |
AP Buildings | | | 344 183.00 | |
AT Other tangible assets | | | 39 801.00 | |
BH Other financial assets | | | 5 467.00 | |
BJ TOTAL (I) | | | 752 928.00 | |
BV Advances and down payments on orders | | | 6 750.00 | |
BX Customers and related accounts | | | 59 802.00 | |
BZ Other receivables | | | 2 232 721.00 | |
CD Marketable securities | | | 200 000.00 | |
CF Cash and cash equivalents | | | 4 202 291.00 | |
CH Prepaid expenses | | | 5 712.00 | |
CJ TOTAL (II) | | | 6 707 276.00 | |
CO Grand total (0 to V) | | | 7 460 205.00 | |
CS Evaluated investments - equity method | | | 278 077.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | 4 808 502.00 | 3 338 506.00 | | 4 808 502.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 321 386.00 | 1 469 995.00 | | 2 321 386.00 |
DL TOTAL (I) | 7 239 888.00 | 4 918 502.00 | | 7 239 888.00 |
DU Loans and Debts from Credit Institutions (3) | 143 569.00 | 171 855.00 | | 143 569.00 |
DV Miscellaneous Loans and Financial Debts (4) | 571.00 | 60 769.00 | | 571.00 |
DX Trade payables and related accounts | 8 743.00 | 26 829.00 | | 8 743.00 |
DY Tax and social security liabilities | 67 433.00 | 82 489.00 | | 67 433.00 |
EA Other liabilities | | 5 782.00 | | |
EC TOTAL (IV) | 220 317.00 | 347 723.00 | | 220 317.00 |
EE Grand total (I to V) | 7 460 205.00 | 5 266 225.00 | | 7 460 205.00 |
EG Accrued income and payables due within one year | 105 175.00 | 204 153.00 | | 105 175.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 191 057.00 | |
FJ Net sales | | | 191 057.00 | |
FQ Other income | | | 1 092.00 | |
FR Total operating income (I) | | | 192 149.00 | |
FW Other purchases and external expenses | | | 106 104.00 | |
FX Taxes, duties, and similar payments | | | 12 868.00 | |
FY Salaries and Wages | | | 117 236.00 | |
FZ Social Security Contributions | | | 68 259.00 | |
GB Operating Expenses - Provisions | | | 28 608.00 | |
GE Other Expenses | | | 11.00 | |
GF Total Operating Expenses (II) | | | 333 087.00 | |
GG - OPERATING RESULT (I - II) | | | -140 938.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2 487 243.00 | |
GL Other interest and similar income | | | 7 949.00 | |
GO Net income from sales of marketable securities | | | 1 440.00 | |
GP Total financial income (V) | | | 2 496 632.00 | |
GR Interest and similar expenses | | | 25 008.00 | |
GU Total financial expenses (VI) | | | 25 008.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 471 624.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 330 686.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 11 000.00 | | |
HD Total exceptional income (VII) | | 11 000.00 | | |
HE Exceptional expenses on management operations | | 35.00 | | |
HH Total exceptional expenses (VIII) | | 35.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 10 965.00 | | |
HK Income tax | 9 300.00 | 631 526.00 | | 9 300.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 688 781.00 | 2 516 148.00 | | 2 688 781.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 367 395.00 | 1 046 153.00 | | 367 395.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 321 386.00 | 1 469 995.00 | | 2 321 386.00 |
