| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 11 270.00 | 11 270.00 | | 11 270.00 |
AH Goodwill | 48 784.00 | | 48 784.00 | 48 784.00 |
AT Other tangible assets | 56 101.00 | 48 243.00 | 7 858.00 | 56 101.00 |
BH Other financial assets | 5 156.00 | | 5 156.00 | 5 156.00 |
BJ TOTAL (I) | 138 010.00 | 59 513.00 | 78 497.00 | 138 010.00 |
BX Customers and related accounts | 26 413.00 | | 26 413.00 | 26 413.00 |
BZ Other receivables | 331 391.00 | | 331 391.00 | 331 391.00 |
CF Cash and cash equivalents | 972 385.00 | | 972 385.00 | 972 385.00 |
CH Prepaid expenses | 179.00 | | 179.00 | 179.00 |
CJ TOTAL (II) | 1 330 368.00 | | 1 330 368.00 | 1 330 368.00 |
CO Grand total (0 to V) | 1 468 377.00 | 59 513.00 | 1 408 864.00 | 1 468 377.00 |
CP Shares due in less than one year | 5 156.00 | | | 5 156.00 |
CU Other investments | 16 699.00 | | 16 699.00 | 16 699.00 |
| |
| 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 |
DC Revaluation differences | 41 161.00 | 41 161.00 | | 41 161.00 |
DD Legal reserve (1) | 1 140.00 | 1 140.00 | | 1 140.00 |
DG Other reserves | 23 527.00 | 23 527.00 | | 23 527.00 |
DH Retained earnings | 248 782.00 | 248 143.00 | | 248 782.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 46 027.00 | 50 639.00 | | 46 027.00 |
DL TOTAL (I) | 368 637.00 | 372 610.00 | | 368 637.00 |
DX Trade payables and related accounts | 82 687.00 | 78 697.00 | | 82 687.00 |
DY Tax and social security liabilities | 45 662.00 | 42 829.00 | | 45 662.00 |
EA Other liabilities | 911 878.00 | 958 918.00 | | 911 878.00 |
EC TOTAL (IV) | 1 040 227.00 | 1 080 445.00 | | 1 040 227.00 |
EE Grand total (I to V) | 1 408 864.00 | 1 453 054.00 | | 1 408 864.00 |
EG Accrued income and payables due within one year | 1 040 227.00 | 1 080 445.00 | | 1 040 227.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 388 136.00 | | 388 136.00 | 388 136.00 |
FJ Net sales | 388 136.00 | | 388 136.00 | 388 136.00 |
FO Operating subsidies | | | 200.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 202.00 | |
FR Total operating income (I) | | | 388 538.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 163 137.00 | |
FX Taxes, duties, and similar payments | | | 3 796.00 | |
FY Salaries and Wages | | | 124 135.00 | |
FZ Social Security Contributions | | | 40 411.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 281.00 | |
GE Other Expenses | | | 31.00 | |
GF Total Operating Expenses (II) | | | 336 791.00 | |
GG - OPERATING RESULT (I - II) | | | 51 747.00 | |
GL Other interest and similar income | | | 6 045.00 | |
GP Total financial income (V) | | | 6 045.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 6 045.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 57 792.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 120.00 | | | 120.00 |
HH Total exceptional expenses (VIII) | 120.00 | | | 120.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -120.00 | | | -120.00 |
HK Income tax | 11 645.00 | 11 238.00 | | 11 645.00 |
HL TOTAL REVENUE (I + III + V + VII) | 394 583.00 | 377 612.00 | | 394 583.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 348 556.00 | 326 974.00 | | 348 556.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 46 027.00 | 50 639.00 | | 46 027.00 |
