| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 320 000.00 | | 320 000.00 | 320 000.00 |
AP Buildings | 2 609 517.00 | 1 915 131.00 | 694 386.00 | 2 609 517.00 |
AR Technical installations, industrial equipment and tools | 190 724.00 | 139 704.00 | 51 019.00 | 190 724.00 |
AX Advances and down payments | | | | |
BH Other financial assets | 627.00 | | 627.00 | 627.00 |
BJ TOTAL (I) | 3 120 867.00 | 2 054 835.00 | 1 066 032.00 | 3 120 867.00 |
CF Cash and cash equivalents | 66 578.00 | | 66 578.00 | 66 578.00 |
CJ TOTAL (II) | 66 578.00 | | 66 578.00 | 66 578.00 |
CO Grand total (0 to V) | 3 187 445.00 | 2 054 835.00 | 1 132 610.00 | 3 187 445.00 |
| |
| 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) | 2 860.00 | 2 860.00 | | 2 860.00 |
DH Retained earnings | 104 862.00 | 54 347.00 | | 104 862.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 31 897.00 | 50 515.00 | | 31 897.00 |
DL TOTAL (I) | 147 242.00 | 115 345.00 | | 147 242.00 |
DV Miscellaneous Loans and Financial Debts (4) | 975 479.00 | 1 134 674.00 | | 975 479.00 |
DY Tax and social security liabilities | 9 889.00 | 23 631.00 | | 9 889.00 |
EC TOTAL (IV) | 985 368.00 | 1 158 305.00 | | 985 368.00 |
EE Grand total (I to V) | 1 132 610.00 | 1 273 649.00 | | 1 132 610.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 312 223.00 | | 312 223.00 | 312 223.00 |
FJ Net sales | 312 223.00 | | 312 223.00 | 312 223.00 |
FQ Other income | | | 833.00 | |
FR Total operating income (I) | | | 313 056.00 | |
FW Other purchases and external expenses | | | 32 153.00 | |
FX Taxes, duties, and similar payments | | | 48 131.00 | |
FZ Social Security Contributions | | | 1 246.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 197 486.00 | |
GF Total Operating Expenses (II) | | | 279 017.00 | |
GG - OPERATING RESULT (I - II) | | | 34 039.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 34 039.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 3 488.00 | 479.00 | | 3 488.00 |
HD Total exceptional income (VII) | 3 488.00 | 479.00 | | 3 488.00 |
HE Exceptional expenses on management operations | | 1 242.00 | | |
HF Exceptional expenses on capital transactions | | 4 663.00 | | |
HH Total exceptional expenses (VIII) | | 5 905.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 3 488.00 | -5 427.00 | | 3 488.00 |
HK Income tax | 5 630.00 | 12 762.00 | | 5 630.00 |
HL TOTAL REVENUE (I + III + V + VII) | 316 544.00 | 366 296.00 | | 316 544.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 284 647.00 | 315 781.00 | | 284 647.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 31 897.00 | 50 515.00 | | 31 897.00 |
