| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 90.00 | 90.00 | | 90.00 |
AN Land | 15 092.00 | | 15 092.00 | 15 092.00 |
AP Buildings | 850 387.00 | 566 294.00 | 284 094.00 | 850 387.00 |
AR Technical installations, industrial equipment and tools | 855.00 | 33.00 | 822.00 | 855.00 |
AT Other tangible assets | 10 631.00 | 10 631.00 | | 10 631.00 |
BJ TOTAL (I) | 877 056.00 | 577 049.00 | 300 008.00 | 877 056.00 |
BZ Other receivables | 1 389.00 | | 1 389.00 | 1 389.00 |
CD Marketable securities | 300 012.00 | | 300 012.00 | 300 012.00 |
CF Cash and cash equivalents | 95 187.00 | | 95 187.00 | 95 187.00 |
CJ TOTAL (II) | 396 587.00 | | 396 587.00 | 396 587.00 |
CO Grand total (0 to V) | 1 273 643.00 | 577 049.00 | 696 595.00 | 1 273 643.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 80 000.00 | 80 000.00 | | 80 000.00 |
DB Share, merger, contribution premiums, etc. | 3 049.00 | 3 049.00 | | 3 049.00 |
DD Legal reserve (1) | 8 000.00 | 8 000.00 | | 8 000.00 |
DG Other reserves | 408 766.00 | 408 766.00 | | 408 766.00 |
DH Retained earnings | 24 851.00 | 100 048.00 | | 24 851.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 25 723.00 | 24 803.00 | | 25 723.00 |
DL TOTAL (I) | 550 388.00 | 624 665.00 | | 550 388.00 |
DV Miscellaneous Loans and Financial Debts (4) | 110 412.00 | 30 637.00 | | 110 412.00 |
DX Trade payables and related accounts | 5 244.00 | 4 079.00 | | 5 244.00 |
DY Tax and social security liabilities | 30 552.00 | 4 085.00 | | 30 552.00 |
EC TOTAL (IV) | 146 207.00 | 38 801.00 | | 146 207.00 |
EE Grand total (I to V) | 696 595.00 | 663 466.00 | | 696 595.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 133 326.00 | | 133 326.00 | 133 326.00 |
FJ Net sales | 133 326.00 | | 133 326.00 | 133 326.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 100.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 133 427.00 | |
FW Other purchases and external expenses | | | 41 866.00 | |
FX Taxes, duties, and similar payments | | | 22 277.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 39 480.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 103 625.00 | |
GG - OPERATING RESULT (I - II) | | | 29 802.00 | |
GL Other interest and similar income | | | 301.00 | |
GP Total financial income (V) | | | 301.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 301.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 30 103.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 4 380.00 | 4 377.00 | | 4 380.00 |
HL TOTAL REVENUE (I + III + V + VII) | 133 728.00 | 133 816.00 | | 133 728.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 108 005.00 | 109 012.00 | | 108 005.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 25 723.00 | 24 803.00 | | 25 723.00 |
