| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 424.00 | 424.00 | | 424.00 |
AN Land | 44 525.00 | | 44 525.00 | 44 525.00 |
AP Buildings | 427 735.00 | 212 140.00 | 215 595.00 | 427 735.00 |
AR Technical installations, industrial equipment and tools | 23 019.00 | 23 019.00 | | 23 019.00 |
AT Other tangible assets | 39 340.00 | 12 020.00 | 27 319.00 | 39 340.00 |
BD Other fixed assets | 1 325 000.00 | | 1 325 000.00 | 1 325 000.00 |
BJ TOTAL (I) | 1 860 046.00 | 247 605.00 | 1 612 440.00 | 1 860 046.00 |
BZ Other receivables | 39 505.00 | | 39 505.00 | 39 505.00 |
CF Cash and cash equivalents | 11 853.00 | | 11 853.00 | 11 853.00 |
CH Prepaid expenses | 389.00 | | 389.00 | 389.00 |
CJ TOTAL (II) | 51 747.00 | | 51 747.00 | 51 747.00 |
CO Grand total (0 to V) | 1 911 794.00 | 247 605.00 | 1 664 188.00 | 1 911 794.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 74 745.00 | 74 745.00 | | 74 745.00 |
DB Share, merger, contribution premiums, etc. | 329 194.00 | 329 194.00 | | 329 194.00 |
DH Retained earnings | -310 649.00 | -352 931.00 | | -310 649.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 42 239.00 | 42 281.00 | | 42 239.00 |
DL TOTAL (I) | 135 530.00 | 93 290.00 | | 135 530.00 |
DU Loans and Debts from Credit Institutions (3) | 27 462.00 | 34 022.00 | | 27 462.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 498 661.00 | 1 157 372.00 | | 1 498 661.00 |
DX Trade payables and related accounts | 1 200.00 | 2 400.00 | | 1 200.00 |
DY Tax and social security liabilities | 1 300.00 | 650.00 | | 1 300.00 |
EA Other liabilities | 34.00 | 19.00 | | 34.00 |
EC TOTAL (IV) | 1 528 658.00 | 1 194 463.00 | | 1 528 658.00 |
EE Grand total (I to V) | 1 664 188.00 | 1 287 753.00 | | 1 664 188.00 |
EG Accrued income and payables due within one year | | 1 167 034.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 17 645.00 | |
FX Taxes, duties, and similar payments | | | 4 461.00 | |
FZ Social Security Contributions | | | 4 854.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 22 225.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 49 186.00 | |
GG - OPERATING RESULT (I - II) | | | -49 186.00 | |
GK Income from other securities and fixed asset receivables | | | 91 942.00 | |
GP Total financial income (V) | | | 91 942.00 | |
GR Interest and similar expenses | | | 516.00 | |
GU Total financial expenses (VI) | | | 516.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 91 426.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 42 240.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 95.00 | | |
HH Total exceptional expenses (VIII) | | 95.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -95.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 91 942.00 | 85 792.00 | | 91 942.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 49 702.00 | 43 511.00 | | 49 702.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 42 240.00 | 42 282.00 | | 42 240.00 |
