| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 518 575.00 | 40 756.00 | 477 819.00 | 518 575.00 |
AT Other tangible assets | 100 408.00 | 22 949.00 | 77 459.00 | 100 408.00 |
BJ TOTAL (I) | 2 790 783.00 | 63 705.00 | 2 727 078.00 | 2 790 783.00 |
BZ Other receivables | 1 442 978.00 | | 1 442 978.00 | 1 442 978.00 |
CF Cash and cash equivalents | 267 232.00 | | 267 232.00 | 267 232.00 |
CJ TOTAL (II) | 1 710 210.00 | | 1 710 210.00 | 1 710 210.00 |
CO Grand total (0 to V) | 4 500 993.00 | 63 705.00 | 4 437 288.00 | 4 500 993.00 |
CU Other investments | 2 171 800.00 | | 2 171 800.00 | 2 171 800.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 980 750.00 | 1 980 750.00 | | 1 980 750.00 |
DD Legal reserve (1) | 198 075.00 | 198 075.00 | | 198 075.00 |
DH Retained earnings | 823 688.00 | 771 070.00 | | 823 688.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 370 134.00 | 352 618.00 | | 370 134.00 |
DL TOTAL (I) | 3 372 647.00 | 3 302 512.00 | | 3 372 647.00 |
DU Loans and Debts from Credit Institutions (3) | 424 179.00 | 455 764.00 | | 424 179.00 |
DV Miscellaneous Loans and Financial Debts (4) | 465 527.00 | 273 088.00 | | 465 527.00 |
DX Trade payables and related accounts | | 4 944.00 | | |
DY Tax and social security liabilities | 174 934.00 | 118 779.00 | | 174 934.00 |
EC TOTAL (IV) | 1 064 641.00 | 852 576.00 | | 1 064 641.00 |
EE Grand total (I to V) | 4 437 288.00 | 4 155 088.00 | | 4 437 288.00 |
EG Accrued income and payables due within one year | 672 349.00 | 428 397.00 | | 672 349.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 3 000.00 | | 3 000.00 | 3 000.00 |
FJ Net sales | 3 000.00 | | 3 000.00 | 3 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 788.00 | |
FQ Other income | | | 35.00 | |
FR Total operating income (I) | | | 7 824.00 | |
FW Other purchases and external expenses | | | 6 900.00 | |
FX Taxes, duties, and similar payments | | | 4 681.00 | |
FY Salaries and Wages | | | 17 435.00 | |
FZ Social Security Contributions | | | 18 071.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 32 607.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 79 698.00 | |
GG - OPERATING RESULT (I - II) | | | -71 875.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 490 000.00 | |
GL Other interest and similar income | | | 18 106.00 | |
GP Total financial income (V) | | | 508 106.00 | |
GR Interest and similar expenses | | | 4 393.00 | |
GU Total financial expenses (VI) | | | 4 393.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 503 713.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 431 838.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 4 788.00 | 4 000.00 | | 4 788.00 |
HJ Employee participation in company results | 61 704.00 | 61 704.00 | | 61 704.00 |
HL TOTAL REVENUE (I + III + V + VII) | 515 930.00 | 508 871.00 | | 515 930.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 145 795.00 | 156 253.00 | | 145 795.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 370 134.00 | 352 618.00 | | 370 134.00 |
