| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 524.00 | | 1 524.00 | 1 524.00 |
AH Goodwill | 4 573.00 | | 4 573.00 | 4 573.00 |
AN Land | 105 827.00 | | 105 827.00 | 105 827.00 |
AR Technical installations, industrial equipment and tools | 106 413.00 | 79 810.00 | 26 602.00 | 106 413.00 |
AT Other tangible assets | 36 670.00 | 17 197.00 | 19 473.00 | 36 670.00 |
BJ TOTAL (I) | 255 007.00 | 97 008.00 | 158 000.00 | 255 007.00 |
BX Customers and related accounts | 28 382.00 | | 28 382.00 | 28 382.00 |
BZ Other receivables | 341.00 | | 341.00 | 341.00 |
CF Cash and cash equivalents | 9 464.00 | | 9 464.00 | 9 464.00 |
CJ TOTAL (II) | 38 186.00 | | 38 186.00 | 38 186.00 |
CO Grand total (0 to V) | 293 194.00 | 97 008.00 | 196 186.00 | 293 194.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DE Statutory or contractual reserves | 13 561.00 | 13 561.00 | | 13 561.00 |
DG Other reserves | 9 692.00 | 9 692.00 | | 9 692.00 |
DH Retained earnings | 52 001.00 | 47 444.00 | | 52 001.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 798.00 | 4 556.00 | | -6 798.00 |
DL TOTAL (I) | 76 841.00 | 83 639.00 | | 76 841.00 |
DV Miscellaneous Loans and Financial Debts (4) | 110 777.00 | 110 777.00 | | 110 777.00 |
DX Trade payables and related accounts | 3 052.00 | 7 485.00 | | 3 052.00 |
DY Tax and social security liabilities | 5 517.00 | 5 295.00 | | 5 517.00 |
EC TOTAL (IV) | 119 345.00 | 123 557.00 | | 119 345.00 |
EE Grand total (I to V) | 196 186.00 | 207 195.00 | | 196 186.00 |
EG Accrued income and payables due within one year | 119 345.00 | 123 557.00 | | 119 345.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 40 520.00 | | 40 520.00 | 40 520.00 |
FJ Net sales | 40 520.00 | | 40 520.00 | 40 520.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 40 525.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 25 634.00 | |
FX Taxes, duties, and similar payments | | | 10 009.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 35 645.00 | |
GG - OPERATING RESULT (I - II) | | | 4 880.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 880.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 11 678.00 | | | 11 678.00 |
HH Total exceptional expenses (VIII) | 11 678.00 | | | 11 678.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -11 678.00 | | | -11 678.00 |
HL TOTAL REVENUE (I + III + V + VII) | 40 525.00 | 54 956.00 | | 40 525.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 47 323.00 | 50 400.00 | | 47 323.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 798.00 | 4 556.00 | | -6 798.00 |
