| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 10 046.00 | 8 531.00 | 1 516.00 | 10 046.00 |
AT Other tangible assets | 3 049.00 | 3 049.00 | | 3 049.00 |
BD Other fixed assets | 110.00 | | 110.00 | 110.00 |
BH Other financial assets | 24 824.00 | | 24 824.00 | 24 824.00 |
BJ TOTAL (I) | 1 536 565.00 | 11 580.00 | 1 524 985.00 | 1 536 565.00 |
BT Goods | 1 152 274.00 | | 1 152 274.00 | 1 152 274.00 |
BX Customers and related accounts | 228 600.00 | | 228 600.00 | 228 600.00 |
BZ Other receivables | 38 534.00 | | 38 534.00 | 38 534.00 |
CF Cash and cash equivalents | 5 187.00 | | 5 187.00 | 5 187.00 |
CH Prepaid expenses | 20.00 | | 20.00 | 20.00 |
CJ TOTAL (II) | 1 424 615.00 | | 1 424 616.00 | 1 424 615.00 |
CO Grand total (0 to V) | 2 961 181.00 | 11 580.00 | 2 949 601.00 | 2 961 181.00 |
CU Other investments | 1 498 536.00 | | 1 498 536.00 | 1 498 536.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | 4 000.00 | | 4 000.00 |
DH Retained earnings | 724 350.00 | 760 071.00 | | 724 350.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 86 932.00 | -35 720.00 | | 86 932.00 |
DL TOTAL (I) | 855 283.00 | 768 350.00 | | 855 283.00 |
DU Loans and Debts from Credit Institutions (3) | 26.00 | 25.00 | | 26.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 679 437.00 | 1 597 999.00 | | 1 679 437.00 |
DX Trade payables and related accounts | 158 772.00 | 134 409.00 | | 158 772.00 |
DY Tax and social security liabilities | 256 083.00 | 441 083.00 | | 256 083.00 |
EC TOTAL (IV) | 2 094 318.00 | 2 173 516.00 | | 2 094 318.00 |
EE Grand total (I to V) | 2 949 601.00 | 2 941 867.00 | | 2 949 601.00 |
EG Accrued income and payables due within one year | 414 881.00 | 575 517.00 | | 414 881.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 4 260.00 | | 4 260.00 | 4 260.00 |
FJ Net sales | 4 260.00 | | 4 260.00 | 4 260.00 |
FR Total operating income (I) | | | 4 260.00 | |
FW Other purchases and external expenses | | | 4 077.00 | |
FX Taxes, duties, and similar payments | | | 859.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 503.00 | |
GE Other Expenses | | | 22 000.00 | |
GF Total Operating Expenses (II) | | | 27 439.00 | |
GG - OPERATING RESULT (I - II) | | | -23 179.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 148.00 | |
GL Other interest and similar income | | | 3.00 | |
GP Total financial income (V) | | | 151.00 | |
GR Interest and similar expenses | | | 15 937.00 | |
GU Total financial expenses (VI) | | | 15 937.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -15 786.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -38 965.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 185 898.00 | 86.00 | | 185 898.00 |
HD Total exceptional income (VII) | 185 898.00 | 86.00 | | 185 898.00 |
HE Exceptional expenses on management operations | 60 000.00 | 50 211.00 | | 60 000.00 |
HH Total exceptional expenses (VIII) | 60 000.00 | 50 211.00 | | 60 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 125 898.00 | -50 125.00 | | 125 898.00 |
HL TOTAL REVENUE (I + III + V + VII) | 190 309.00 | 61 639.00 | | 190 309.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 103 377.00 | 97 359.00 | | 103 377.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 86 932.00 | -35 720.00 | | 86 932.00 |
