| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 537.00 | | 1 537.00 | 1 537.00 |
AN Land | 35 338.00 | | 35 338.00 | 35 338.00 |
AP Buildings | 370 197.00 | 370 197.00 | | 370 197.00 |
AT Other tangible assets | 495 728.00 | 495 728.00 | | 495 728.00 |
BJ TOTAL (I) | 3 088 597.00 | 865 925.00 | 2 222 672.00 | 3 088 597.00 |
BX Customers and related accounts | 220 572.00 | | 220 572.00 | 220 572.00 |
BZ Other receivables | 5 353 142.00 | | 5 353 142.00 | 5 353 142.00 |
CF Cash and cash equivalents | 222 747.00 | | 222 747.00 | 222 747.00 |
CH Prepaid expenses | 811.00 | | 811.00 | 811.00 |
CJ TOTAL (II) | 5 797 272.00 | | 5 797 272.00 | 5 797 272.00 |
CO Grand total (0 to V) | 8 885 869.00 | 865 925.00 | 8 019 944.00 | 8 885 869.00 |
CU Other investments | 2 185 798.00 | | 2 185 798.00 | 2 185 798.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 83 847.00 | | | 83 847.00 |
DD Legal reserve (1) | 8 388.00 | | | 8 388.00 |
DG Other reserves | 203 592.00 | | | 203 592.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 545 835.00 | | | 1 545 835.00 |
DL TOTAL (I) | 1 841 661.00 | | | 1 841 661.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 105 450.00 | | | 6 105 450.00 |
DX Trade payables and related accounts | 16 873.00 | | | 16 873.00 |
DY Tax and social security liabilities | 55 960.00 | | | 55 960.00 |
EC TOTAL (IV) | 6 178 282.00 | | | 6 178 282.00 |
EE Grand total (I to V) | 8 019 944.00 | | | 8 019 944.00 |
EG Accrued income and payables due within one year | 6 178 282.00 | | | 6 178 282.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 361 552.00 | | 361 552.00 | 361 552.00 |
FJ Net sales | 361 552.00 | | 361 552.00 | 361 552.00 |
FQ Other income | | | 13 942.00 | |
FR Total operating income (I) | | | 375 494.00 | |
FW Other purchases and external expenses | | | 21 279.00 | |
FX Taxes, duties, and similar payments | | | 14 226.00 | |
FY Salaries and Wages | | | 2 400.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 37 907.00 | |
GG - OPERATING RESULT (I - II) | | | 337 588.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 321 025.00 | |
GL Other interest and similar income | | | -215.00 | |
GP Total financial income (V) | | | 1 320 810.00 | |
GR Interest and similar expenses | | | 25 729.00 | |
GU Total financial expenses (VI) | | | 25 729.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 295 081.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 632 669.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 86 834.00 | | | 86 834.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 696 304.00 | | | 1 696 304.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 150 470.00 | | | 150 470.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 545 835.00 | | | 1 545 835.00 |
