| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 14 825.00 | | 14 825.00 | 14 825.00 |
AP Buildings | 449 757.00 | 428 348.00 | 21 408.00 | 449 757.00 |
BD Other fixed assets | 6.00 | | 6.00 | 6.00 |
BH Other financial assets | 250.00 | | 250.00 | 250.00 |
BJ TOTAL (I) | 1 240 980.00 | 428 348.00 | 812 631.00 | 1 240 980.00 |
BZ Other receivables | 97 929.00 | | 97 929.00 | 97 929.00 |
CD Marketable securities | 17.00 | | 17.00 | 17.00 |
CF Cash and cash equivalents | 5 878.00 | | 5 878.00 | 5 878.00 |
CJ TOTAL (II) | 103 824.00 | | 103 824.00 | 103 824.00 |
CO Grand total (0 to V) | 1 344 804.00 | 428 348.00 | 916 455.00 | 1 344 804.00 |
CS Evaluated investments - equity method | 776 142.00 | | 776 142.00 | 776 142.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 370 000.00 | 370 000.00 | | 370 000.00 |
DD Legal reserve (1) | 14 275.00 | 13 631.00 | | 14 275.00 |
DG Other reserves | 227 583.00 | 215 353.00 | | 227 583.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 19 666.00 | 12 873.00 | | 19 666.00 |
DL TOTAL (I) | 631 524.00 | 611 858.00 | | 631 524.00 |
DU Loans and Debts from Credit Institutions (3) | 38.00 | 5 725.00 | | 38.00 |
DV Miscellaneous Loans and Financial Debts (4) | 265 354.00 | 265 594.00 | | 265 354.00 |
DX Trade payables and related accounts | 4 190.00 | 6 970.00 | | 4 190.00 |
DY Tax and social security liabilities | 15 348.00 | 19 623.00 | | 15 348.00 |
EC TOTAL (IV) | 284 931.00 | 297 912.00 | | 284 931.00 |
EE Grand total (I to V) | 916 455.00 | 909 770.00 | | 916 455.00 |
EG Accrued income and payables due within one year | 284 931.00 | 297 912.00 | | 284 931.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 90 900.00 | |
FJ Net sales | | | 90 900.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 15 224.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 106 126.00 | |
FW Other purchases and external expenses | | | 12 155.00 | |
FX Taxes, duties, and similar payments | | | 12 005.00 | |
FY Salaries and Wages | | | 36 600.00 | |
FZ Social Security Contributions | | | 16 342.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 088.00 | |
GE Other Expenses | | | 7.00 | |
GF Total Operating Expenses (II) | | | 84 197.00 | |
GG - OPERATING RESULT (I - II) | | | 21 928.00 | |
GL Other interest and similar income | | | 702.00 | |
GP Total financial income (V) | | | 704.00 | |
GR Interest and similar expenses | | | 2 966.00 | |
GU Total financial expenses (VI) | | | 2 966.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 262.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 19 666.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | 5 006.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 106 829.00 | 105 750.00 | | 106 829.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 87 163.00 | 92 877.00 | | 87 163.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 19 666.00 | 12 873.00 | | 19 666.00 |
