| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 22 867.00 | 22 867.00 | | 22 867.00 |
AN Land | 4 878.00 | | 4 878.00 | 4 878.00 |
AP Buildings | 170 460.00 | 168 836.00 | 1 623.00 | 170 460.00 |
AT Other tangible assets | 22 920.00 | 22 920.00 | | 22 920.00 |
BJ TOTAL (I) | 272 559.00 | 214 623.00 | 57 936.00 | 272 559.00 |
BZ Other receivables | 439.00 | | 439.00 | 439.00 |
CD Marketable securities | 100 171.00 | | 100 171.00 | 100 171.00 |
CF Cash and cash equivalents | 184 770.00 | | 184 770.00 | 184 770.00 |
CJ TOTAL (II) | 285 380.00 | | 285 380.00 | 285 380.00 |
CO Grand total (0 to V) | 557 940.00 | 214 623.00 | 343 317.00 | 557 940.00 |
CU Other investments | 51 433.00 | | 51 433.00 | 51 433.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DB Share, merger, contribution premiums, etc. | 152.00 | 152.00 | | 152.00 |
DD Legal reserve (1) | 4 052.00 | 4 052.00 | | 4 052.00 |
DG Other reserves | 4.00 | 3.00 | | 4.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 86 033.00 | 92 419.00 | | 86 033.00 |
DL TOTAL (I) | 130 243.00 | 136 629.00 | | 130 243.00 |
DV Miscellaneous Loans and Financial Debts (4) | 205 221.00 | 243 784.00 | | 205 221.00 |
DX Trade payables and related accounts | 3 322.00 | 3 290.00 | | 3 322.00 |
DY Tax and social security liabilities | 4 530.00 | 4 353.00 | | 4 530.00 |
EC TOTAL (IV) | 213 073.00 | 251 427.00 | | 213 073.00 |
EE Grand total (I to V) | 343 317.00 | 388 056.00 | | 343 317.00 |
EG Accrued income and payables due within one year | 213 073.00 | 251 427.00 | | 213 073.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 77 363.00 | | 77 363.00 | 77 363.00 |
FJ Net sales | 77 363.00 | | 77 363.00 | 77 363.00 |
FR Total operating income (I) | | | 77 364.00 | |
FW Other purchases and external expenses | | | 4 778.00 | |
FX Taxes, duties, and similar payments | | | 700.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 439.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 7 918.00 | |
GG - OPERATING RESULT (I - II) | | | 69 445.00 | |
GL Other interest and similar income | | | 37 264.00 | |
GP Total financial income (V) | | | 37 264.00 | |
GR Interest and similar expenses | | | 4 388.00 | |
GU Total financial expenses (VI) | | | 4 388.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 32 875.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 102 321.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 1 000.00 | | |
HD Total exceptional income (VII) | | 1 000.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 1 000.00 | | |
HK Income tax | 16 288.00 | 16 095.00 | | 16 288.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 86 033.00 | 92 419.00 | | 86 033.00 |
