| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BF Loans | 20 141.00 | | 20 141.00 | 20 141.00 |
BJ TOTAL (I) | 401 059.00 | | 401 059.00 | 401 059.00 |
BX Customers and related accounts | 13 920.00 | | 13 920.00 | 13 920.00 |
CF Cash and cash equivalents | 142 530.00 | | 142 530.00 | 142 530.00 |
CJ TOTAL (II) | 160 658.00 | | 160 658.00 | 160 658.00 |
CO Grand total (0 to V) | 561 717.00 | | 561 717.00 | 561 717.00 |
CU Other investments | 380 918.00 | | 380 918.00 | 380 918.00 |
| |
| 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 |
DG Other reserves | 49 533.00 | 29 716.00 | | 49 533.00 |
DH Retained earnings | 341 861.00 | 341 861.00 | | 341 861.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 143 041.00 | 119 817.00 | | 143 041.00 |
DL TOTAL (I) | 542 819.00 | 499 778.00 | | 542 819.00 |
DX Trade payables and related accounts | 4 607.00 | 4 546.00 | | 4 607.00 |
EA Other liabilities | 833.00 | 833.00 | | 833.00 |
EC TOTAL (IV) | 18 898.00 | 18 090.00 | | 18 898.00 |
EE Grand total (I to V) | 561 717.00 | 517 869.00 | | 561 717.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 139 200.00 | | 139 200.00 | 139 200.00 |
FJ Net sales | 139 200.00 | | 139 200.00 | 139 200.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 139 202.00 | |
FW Other purchases and external expenses | | | 6 815.00 | |
FX Taxes, duties, and similar payments | | | 5 371.00 | |
FY Salaries and Wages | | | 62 179.00 | |
FZ Social Security Contributions | | | 23 019.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 97 386.00 | |
GG - OPERATING RESULT (I - II) | | | 41 816.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 109 912.00 | |
GL Other interest and similar income | | | 141.00 | |
GP Total financial income (V) | | | 110 053.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 110 053.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 151 870.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 8 829.00 | 9 083.00 | | 8 829.00 |
HL TOTAL REVENUE (I + III + V + VII) | 249 256.00 | 224 132.00 | | 249 256.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 106 215.00 | 104 315.00 | | 106 215.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 143 041.00 | 119 817.00 | | 143 041.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 4 607.00 | 4 607.00 | | 4 607.00 |
8K Other liabilities (including liabilities related to repo transactions) | 833.00 | 833.00 | | 833.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 38 269.00 | 18 128.00 | 20 141.00 | 38 269.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 18 898.00 | 18 898.00 | | 18 898.00 |
