| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 69 783.00 | 69 783.00 | | 69 783.00 |
AN Land | 495 177.00 | 42 535.00 | 452 642.00 | 495 177.00 |
AP Buildings | 653 497.00 | 232 250.00 | 421 248.00 | 653 497.00 |
AR Technical installations, industrial equipment and tools | 20 532.00 | 20 531.00 | | 20 532.00 |
AT Other tangible assets | 36 491.00 | 19 907.00 | 16 584.00 | 36 491.00 |
BJ TOTAL (I) | 1 515 280.00 | 385 006.00 | 1 130 274.00 | 1 515 280.00 |
BZ Other receivables | 57 594.00 | | 57 594.00 | 57 594.00 |
CD Marketable securities | 577 341.00 | | 577 341.00 | 577 341.00 |
CF Cash and cash equivalents | 73 142.00 | | 73 142.00 | 73 142.00 |
CJ TOTAL (II) | 708 077.00 | | 708 077.00 | 708 077.00 |
CO Grand total (0 to V) | 2 223 357.00 | 385 006.00 | 1 838 351.00 | 2 223 357.00 |
CU Other investments | 239 800.00 | | 239 800.00 | 239 800.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 141 800.00 | 141 800.00 | | 141 800.00 |
DD Legal reserve (1) | 14 180.00 | 14 180.00 | | 14 180.00 |
DG Other reserves | 1 117 150.00 | | | 1 117 150.00 |
DH Retained earnings | | 1 128 330.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | -43 592.00 | -11 180.00 | | -43 592.00 |
DL TOTAL (I) | 1 229 538.00 | 1 273 131.00 | | 1 229 538.00 |
DU Loans and Debts from Credit Institutions (3) | 192 973.00 | 192 973.00 | | 192 973.00 |
DV Miscellaneous Loans and Financial Debts (4) | 414 932.00 | 424 811.00 | | 414 932.00 |
DX Trade payables and related accounts | 907.00 | 554.00 | | 907.00 |
EC TOTAL (IV) | 608 813.00 | 618 339.00 | | 608 813.00 |
EE Grand total (I to V) | 1 838 351.00 | 1 891 470.00 | | 1 838 351.00 |
EG Accrued income and payables due within one year | 608 813.00 | 425 366.00 | | 608 813.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 12 600.00 | | 12 600.00 | 12 600.00 |
FJ Net sales | 12 600.00 | | 12 600.00 | 12 600.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 12 601.00 | |
FW Other purchases and external expenses | | | 7 673.00 | |
FX Taxes, duties, and similar payments | | | 2 344.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 45 172.00 | |
GF Total Operating Expenses (II) | | | 55 189.00 | |
GG - OPERATING RESULT (I - II) | | | -42 588.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 20 904.00 | |
GL Other interest and similar income | | | 625.00 | |
GO Net income from sales of marketable securities | | | 10 223.00 | |
GP Total financial income (V) | | | 21 530.00 | |
GR Interest and similar expenses | | | 5 461.00 | |
GT Net expenses on sales of marketable securities | | | 17 025.00 | |
GU Total financial expenses (VI) | | | 22 486.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -956.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -43 544.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 2 206.00 | | |
HD Total exceptional income (VII) | | 2 206.00 | | |
HF Exceptional expenses on capital transactions | 48.00 | | | 48.00 |
HH Total exceptional expenses (VIII) | 48.00 | | | 48.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -48.00 | 2 206.00 | | -48.00 |
HL TOTAL REVENUE (I + III + V + VII) | 34 130.00 | 56 227.00 | | 34 130.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 77 722.00 | 67 406.00 | | 77 722.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -43 592.00 | -11 180.00 | | -43 592.00 |
