| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 134 664.00 | | 134 664.00 | 134 664.00 |
AP Buildings | 3 129 293.00 | 2 201 038.00 | 928 255.00 | 3 129 293.00 |
AT Other tangible assets | 98 433.00 | 92 968.00 | 5 465.00 | 98 433.00 |
BD Other fixed assets | 75 400.00 | | 75 400.00 | 75 400.00 |
BH Other financial assets | 14 314.00 | | 14 314.00 | 14 314.00 |
BJ TOTAL (I) | 3 872 104.00 | 2 294 006.00 | 1 578 098.00 | 3 872 104.00 |
BX Customers and related accounts | 60 547.00 | | 60 547.00 | 60 547.00 |
BZ Other receivables | 252 570.00 | | 252 570.00 | 252 570.00 |
CD Marketable securities | 2 209 445.00 | | 2 209 445.00 | 2 209 445.00 |
CF Cash and cash equivalents | 977 371.00 | | 977 371.00 | 977 371.00 |
CH Prepaid expenses | 4 866.00 | | 4 866.00 | 4 866.00 |
CJ TOTAL (II) | 3 504 799.00 | | 3 504 799.00 | 3 504 799.00 |
CO Grand total (0 to V) | 7 376 903.00 | 2 294 006.00 | 5 082 897.00 | 7 376 903.00 |
CP Shares due in less than one year | 14 314.00 | | | 14 314.00 |
CU Other investments | 420 000.00 | | 420 000.00 | 420 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 237 020.00 | 237 020.00 | | 237 020.00 |
DD Legal reserve (1) | 26 046.00 | 26 046.00 | | 26 046.00 |
DG Other reserves | 2 235 398.00 | 2 235 398.00 | | 2 235 398.00 |
DH Retained earnings | 1 583 565.00 | 1 641 195.00 | | 1 583 565.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 153 676.00 | 232 590.00 | | 153 676.00 |
DL TOTAL (I) | 4 235 705.00 | 4 372 248.00 | | 4 235 705.00 |
DQ Provisions for Expenses | | 16 722.00 | | |
DR TOTAL (IV) | | 16 722.00 | | |
DU Loans and Debts from Credit Institutions (3) | 127.00 | 145.00 | | 127.00 |
DV Miscellaneous Loans and Financial Debts (4) | 809 936.00 | 754 191.00 | | 809 936.00 |
DX Trade payables and related accounts | 9 369.00 | 10 339.00 | | 9 369.00 |
DY Tax and social security liabilities | 27 761.00 | 111 500.00 | | 27 761.00 |
EC TOTAL (IV) | 847 192.00 | 876 176.00 | | 847 192.00 |
EE Grand total (I to V) | 5 082 897.00 | 5 265 146.00 | | 5 082 897.00 |
EG Accrued income and payables due within one year | 847 192.00 | 876 176.00 | | 847 192.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 444 761.00 | | 444 761.00 | 444 761.00 |
FJ Net sales | 444 761.00 | | 444 761.00 | 444 761.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 17 112.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 461 874.00 | |
FW Other purchases and external expenses | | | 101 281.00 | |
FX Taxes, duties, and similar payments | | | 5 166.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 100 924.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 207 371.00 | |
GG - OPERATING RESULT (I - II) | | | 254 503.00 | |
GH Attributed profit or transferred loss (III) | | | 4 473.00 | |
GI Supported loss or transferred profit (IV) | | | 50 997.00 | |
GK Income from other securities and fixed asset receivables | | | 5 740.00 | |
GL Other interest and similar income | | | 3 930.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GO Net income from sales of marketable securities | | | 224.00 | |
GP Total financial income (V) | | | 9 894.00 | |
GR Interest and similar expenses | | | 8 067.00 | |
GU Total financial expenses (VI) | | | 8 067.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 828.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 209 806.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 5 907.00 | | |
HF Exceptional expenses on capital transactions | | 660.00 | | |
HH Total exceptional expenses (VIII) | | 6 567.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -6 567.00 | | |
HK Income tax | 56 130.00 | 119 954.00 | | 56 130.00 |
HL TOTAL REVENUE (I + III + V + VII) | 476 241.00 | 576 419.00 | | 476 241.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 322 565.00 | 343 829.00 | | 322 565.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 153 676.00 | 232 590.00 | | 153 676.00 |
