| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 17 930.00 | | 17 930.00 | 17 930.00 |
AP Buildings | 362 864.00 | 111 883.00 | 250 981.00 | 362 864.00 |
BB Receivables related to investments | 197 453.00 | | 197 453.00 | 197 453.00 |
BJ TOTAL (I) | 578 347.00 | 111 883.00 | 466 464.00 | 578 347.00 |
BX Customers and related accounts | 7 878.00 | | 7 878.00 | 7 878.00 |
BZ Other receivables | 638.00 | | 638.00 | 638.00 |
CF Cash and cash equivalents | 135 107.00 | | 135 107.00 | 135 107.00 |
CH Prepaid expenses | 709.00 | | 709.00 | 709.00 |
CJ TOTAL (II) | 144 332.00 | | 144 332.00 | 144 332.00 |
CO Grand total (0 to V) | 722 679.00 | 111 883.00 | 610 796.00 | 722 679.00 |
CU Other investments | 100.00 | | 100.00 | 100.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 150 000.00 | 150 000.00 | | 150 000.00 |
DD Legal reserve (1) | 15 000.00 | 15 000.00 | | 15 000.00 |
DG Other reserves | 212 960.00 | 252 864.00 | | 212 960.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 34 900.00 | 20 096.00 | | 34 900.00 |
DL TOTAL (I) | 412 860.00 | 437 960.00 | | 412 860.00 |
DU Loans and Debts from Credit Institutions (3) | 178 287.00 | 207 488.00 | | 178 287.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 393.00 | 7 382.00 | | 7 393.00 |
DX Trade payables and related accounts | 2 977.00 | 1 396.00 | | 2 977.00 |
DY Tax and social security liabilities | 9 280.00 | 1 814.00 | | 9 280.00 |
EC TOTAL (IV) | 197 935.00 | 218 080.00 | | 197 935.00 |
EE Grand total (I to V) | 610 796.00 | 656 041.00 | | 610 796.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 48 286.00 | | 48 286.00 | 48 286.00 |
FJ Net sales | 48 286.00 | | 48 286.00 | 48 286.00 |
FR Total operating income (I) | | | 48 286.00 | |
FW Other purchases and external expenses | | | 4 321.00 | |
FX Taxes, duties, and similar payments | | | 7 578.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 22 377.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 34 276.00 | |
GG - OPERATING RESULT (I - II) | | | 14 010.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 33 361.00 | |
GK Income from other securities and fixed asset receivables | | | 6.00 | |
GP Total financial income (V) | | | 33 361.00 | |
GR Interest and similar expenses | | | 4 831.00 | |
GU Total financial expenses (VI) | | | 4 831.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 28 530.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 42 540.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 50.00 | 335.00 | | 50.00 |
HD Total exceptional income (VII) | 50.00 | 335.00 | | 50.00 |
HE Exceptional expenses on management operations | | 2 272.00 | | |
HH Total exceptional expenses (VIII) | | 2 272.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 50.00 | -1 937.00 | | 50.00 |
HK Income tax | 7 690.00 | 2 456.00 | | 7 690.00 |
HL TOTAL REVENUE (I + III + V + VII) | 81 696.00 | 68 159.00 | | 81 696.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 46 797.00 | 48 063.00 | | 46 797.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 34 900.00 | 20 096.00 | | 34 900.00 |
