| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 389 507.00 | | 389 507.00 | 389 507.00 |
BJ TOTAL (I) | 389 507.00 | | 389 507.00 | 389 507.00 |
BX Customers and related accounts | 24 247.00 | | 24 247.00 | 24 247.00 |
BZ Other receivables | | | | |
CD Marketable securities | 228 577.00 | | 228 577.00 | 228 577.00 |
CF Cash and cash equivalents | 132 483.00 | | 132 483.00 | 132 483.00 |
CJ TOTAL (II) | 385 307.00 | | 385 307.00 | 385 307.00 |
CO Grand total (0 to V) | 774 814.00 | | 774 814.00 | 774 814.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 380 707.00 | 380 707.00 | | 380 707.00 |
DH Retained earnings | 196 168.00 | 170 694.00 | | 196 168.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 162 461.00 | 145 474.00 | | 162 461.00 |
DL TOTAL (I) | 748 136.00 | 705 675.00 | | 748 136.00 |
DR TOTAL (IV) | 1.00 | | | 1.00 |
DV Miscellaneous Loans and Financial Debts (4) | 26 678.00 | 3 435.00 | | 26 678.00 |
EC TOTAL (IV) | 26 678.00 | 3 435.00 | | 26 678.00 |
EE Grand total (I to V) | 774 814.00 | 709 110.00 | | 774 814.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 260 757.00 | | 260 757.00 | 260 757.00 |
FJ Net sales | 260 757.00 | | 260 757.00 | 260 757.00 |
FR Total operating income (I) | | | 260 757.00 | |
FW Other purchases and external expenses | | | 20 672.00 | |
FX Taxes, duties, and similar payments | | | 396.00 | |
GF Total Operating Expenses (II) | | | 21 068.00 | |
GG - OPERATING RESULT (I - II) | | | 239 689.00 | |
GL Other interest and similar income | | | 4 003.00 | |
GP Total financial income (V) | | | 4 003.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 4 003.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 243 692.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 81 231.00 | 72 737.00 | | 81 231.00 |
HL TOTAL REVENUE (I + III + V + VII) | 264 760.00 | 237 425.00 | | 264 760.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 102 299.00 | 91 950.00 | | 102 299.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 162 461.00 | 145 474.00 | | 162 461.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 389 507.00 | | | 389 507.00 |
I4 DECREASES Grand Total | | | 389 507.00 | |
IO DECREASES Total including other intangible assets | | | 389 507.00 | |
KD ACQUISITIONS Total including other intangible assets | 389 507.00 | | | 389 507.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UX Other trade receivables | 24 247.00 | | | 24 247.00 |
VI Group and Associates | 26 678.00 | 26 678.00 | | 26 678.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 24 247.00 | 24 247.00 | | 24 247.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 26 678.00 | 26 678.00 | | 26 678.00 |
