| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 163.00 | 1 163.00 | | 1 163.00 |
AT Other tangible assets | 390.00 | 363.00 | 27.00 | 390.00 |
BJ TOTAL (I) | 83 493.00 | 1 526.00 | 81 967.00 | 83 493.00 |
BX Customers and related accounts | 27 514.00 | | 27 514.00 | 27 514.00 |
BZ Other receivables | 8 300.00 | | 8 300.00 | 8 300.00 |
CF Cash and cash equivalents | 16 730.00 | | 16 730.00 | 16 730.00 |
CJ TOTAL (II) | 52 545.00 | | 52 545.00 | 52 545.00 |
CO Grand total (0 to V) | 136 037.00 | 1 526.00 | 134 512.00 | 136 037.00 |
CU Other investments | 81 940.00 | | 81 940.00 | 81 940.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DD Legal reserve (1) | 200.00 | 200.00 | | 200.00 |
DG Other reserves | 50 731.00 | 36 941.00 | | 50 731.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 14 096.00 | 13 791.00 | | 14 096.00 |
DL TOTAL (I) | 67 028.00 | 52 931.00 | | 67 028.00 |
DU Loans and Debts from Credit Institutions (3) | 25 346.00 | 37 885.00 | | 25 346.00 |
DV Miscellaneous Loans and Financial Debts (4) | 26 209.00 | 24 374.00 | | 26 209.00 |
DX Trade payables and related accounts | 1 838.00 | 1 823.00 | | 1 838.00 |
DY Tax and social security liabilities | 14 091.00 | 13 326.00 | | 14 091.00 |
EC TOTAL (IV) | 67 484.00 | 77 408.00 | | 67 484.00 |
EE Grand total (I to V) | 134 512.00 | 130 340.00 | | 134 512.00 |
EG Accrued income and payables due within one year | 55 170.00 | 39 523.00 | | 55 170.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 76 928.00 | | 76 928.00 | 76 928.00 |
FJ Net sales | 76 928.00 | | 76 928.00 | 76 928.00 |
FR Total operating income (I) | | | 76 928.00 | |
FW Other purchases and external expenses | | | 6 421.00 | |
FX Taxes, duties, and similar payments | | | 611.00 | |
FY Salaries and Wages | | | 42 000.00 | |
FZ Social Security Contributions | | | 27 352.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 17.00 | |
GF Total Operating Expenses (II) | | | 76 401.00 | |
GG - OPERATING RESULT (I - II) | | | 528.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 14 460.00 | |
GP Total financial income (V) | | | 14 460.00 | |
GR Interest and similar expenses | | | 1 093.00 | |
GU Total financial expenses (VI) | | | 1 093.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 13 367.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 13 894.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 27 352.00 | 23 921.00 | | 27 352.00 |
HA Exceptional income from management transactions | 202.00 | | | 202.00 |
HD Total exceptional income (VII) | 202.00 | | | 202.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 202.00 | | | 202.00 |
HL TOTAL REVENUE (I + III + V + VII) | 91 591.00 | 90 804.00 | | 91 591.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 77 494.00 | 77 013.00 | | 77 494.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 14 096.00 | 13 791.00 | | 14 096.00 |
