| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 657.00 | 657.00 | | 657.00 |
AT Other tangible assets | 9 896.00 | 6 403.00 | 3 493.00 | 9 896.00 |
BH Other financial assets | 320.00 | | 320.00 | 320.00 |
BJ TOTAL (I) | 10 872.00 | 7 059.00 | 3 813.00 | 10 872.00 |
BZ Other receivables | 540.00 | | 540.00 | 540.00 |
CD Marketable securities | 740 697.00 | | 740 697.00 | 740 697.00 |
CF Cash and cash equivalents | 266 392.00 | | 266 392.00 | 266 392.00 |
CJ TOTAL (II) | 1 007 629.00 | | 1 007 629.00 | 1 007 629.00 |
CO Grand total (0 to V) | 1 018 501.00 | 7 059.00 | 1 011 442.00 | 1 018 501.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 112.00 | | | 38 112.00 |
DD Legal reserve (1) | 3 811.00 | | | 3 811.00 |
DH Retained earnings | 476 341.00 | | | 476 341.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 176 354.00 | | | 176 354.00 |
DL TOTAL (I) | 694 618.00 | | | 694 618.00 |
DV Miscellaneous Loans and Financial Debts (4) | 281 589.00 | | | 281 589.00 |
DX Trade payables and related accounts | 3 302.00 | | | 3 302.00 |
DY Tax and social security liabilities | 31 933.00 | | | 31 933.00 |
EC TOTAL (IV) | 316 823.00 | | | 316 823.00 |
EE Grand total (I to V) | 1 011 442.00 | | | 1 011 442.00 |
EG Accrued income and payables due within one year | 316 623.00 | | | 316 623.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 261 100.00 | | 261 100.00 | 261 100.00 |
FJ Net sales | 261 100.00 | | 261 100.00 | 261 100.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 464.00 | |
FR Total operating income (I) | | | 262 564.00 | |
FW Other purchases and external expenses | | | 23 480.00 | |
FX Taxes, duties, and similar payments | | | 534.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 450.00 | |
GF Total Operating Expenses (II) | | | 25 465.00 | |
GG - OPERATING RESULT (I - II) | | | 237 099.00 | |
GL Other interest and similar income | | | 17 016.00 | |
GP Total financial income (V) | | | 17 016.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 17 016.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 254 116.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 464.00 | | | 1 464.00 |
HE Exceptional expenses on management operations | 45.00 | | | 45.00 |
HH Total exceptional expenses (VIII) | 45.00 | | | 45.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -45.00 | | | -45.00 |
HK Income tax | 77 717.00 | | | 77 717.00 |
HL TOTAL REVENUE (I + III + V + VII) | 279 581.00 | | | 279 581.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 103 227.00 | | | 103 227.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 176 354.00 | | | 176 354.00 |
