| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 103 534.00 | 15 534.00 | 88 000.00 | 103 534.00 |
AP Buildings | 1 052 138.00 | 1 024 439.00 | 27 699.00 | 1 052 138.00 |
AR Technical installations, industrial equipment and tools | 458.00 | 458.00 | | 458.00 |
AT Other tangible assets | 49 984.00 | 48 557.00 | 1 427.00 | 49 984.00 |
BD Other fixed assets | 30 226.00 | | 30 226.00 | 30 226.00 |
BJ TOTAL (I) | 4 034 435.00 | 1 088 987.00 | 2 945 448.00 | 4 034 435.00 |
BX Customers and related accounts | 28 432.00 | | 28 432.00 | 28 432.00 |
BZ Other receivables | 58 507.00 | | 58 507.00 | 58 507.00 |
CD Marketable securities | 1 138 644.00 | | 1 138 644.00 | 1 138 644.00 |
CF Cash and cash equivalents | 198 110.00 | | 198 110.00 | 198 110.00 |
CH Prepaid expenses | 7 304.00 | | 7 304.00 | 7 304.00 |
CJ TOTAL (II) | 1 430 997.00 | | 1 430 997.00 | 1 430 997.00 |
CO Grand total (0 to V) | 5 465 432.00 | 1 088 987.00 | 4 376 445.00 | 5 465 432.00 |
CU Other investments | 2 798 095.00 | | 2 798 095.00 | 2 798 095.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 75 000.00 | 75 000.00 | | 75 000.00 |
DD Legal reserve (1) | 7 500.00 | 7 500.00 | | 7 500.00 |
DG Other reserves | 2 941 615.00 | 2 914 612.00 | | 2 941 615.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 220 016.00 | 127 001.00 | | 220 016.00 |
DL TOTAL (I) | 3 244 131.00 | 3 124 114.00 | | 3 244 131.00 |
DV Miscellaneous Loans and Financial Debts (4) | 848 663.00 | 799 807.00 | | 848 663.00 |
DW Advances and down payments received on current orders | 3 201.00 | | | 3 201.00 |
DX Trade payables and related accounts | 40 810.00 | 21 583.00 | | 40 810.00 |
DY Tax and social security liabilities | 28 053.00 | 110 842.00 | | 28 053.00 |
DZ Fixed asset liabilities and related accounts | 196 000.00 | | | 196 000.00 |
EB Prepaid income (2) | 15 587.00 | 15 615.00 | | 15 587.00 |
EC TOTAL (IV) | 1 132 314.00 | 947 849.00 | | 1 132 314.00 |
EE Grand total (I to V) | 4 376 445.00 | 4 071 963.00 | | 4 376 445.00 |
EG Accrued income and payables due within one year | 1 085 545.00 | 902 939.00 | | 1 085 545.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 367 069.00 | |
FJ Net sales | | | 367 069.00 | |
FQ Other income | | | 18.00 | |
FR Total operating income (I) | | | 367 088.00 | |
FW Other purchases and external expenses | | | 91 312.00 | |
FX Taxes, duties, and similar payments | | | 14 590.00 | |
FY Salaries and Wages | | | 68 991.00 | |
FZ Social Security Contributions | | | 38 962.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 20 774.00 | |
GE Other Expenses | | | 21.00 | |
GF Total Operating Expenses (II) | | | 234 650.00 | |
GG - OPERATING RESULT (I - II) | | | 132 438.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 135 895.00 | |
GL Other interest and similar income | | | 9 702.00 | |
GO Net income from sales of marketable securities | | | | |
GP Total financial income (V) | | | 145 597.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 145 597.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 278 035.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 3 891.00 | 196 000.00 | | 3 891.00 |
HD Total exceptional income (VII) | 3 891.00 | 196 000.00 | | 3 891.00 |
HF Exceptional expenses on capital transactions | 4 000.00 | 196 000.00 | | 4 000.00 |
HH Total exceptional expenses (VIII) | 4 000.00 | 196 000.00 | | 4 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -109.00 | | | -109.00 |
HK Income tax | 57 910.00 | 113 935.00 | | 57 910.00 |
HL TOTAL REVENUE (I + III + V + VII) | 516 576.00 | 667 183.00 | | 516 576.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 296 560.00 | 540 181.00 | | 296 560.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 220 016.00 | 127 002.00 | | 220 016.00 |
