| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 3 539.00 | 3 539.00 | | 3 539.00 |
BH Other financial assets | 1 800.00 | | 1 800.00 | 1 800.00 |
BJ TOTAL (I) | 4 069 276.00 | 3 539.00 | 4 065 736.00 | 4 069 276.00 |
BX Customers and related accounts | 169 494.00 | | 169 494.00 | 169 494.00 |
BZ Other receivables | 4 794.00 | | 4 794.00 | 4 794.00 |
CD Marketable securities | 225 000.00 | | 225 000.00 | 225 000.00 |
CF Cash and cash equivalents | 266 450.00 | | 266 450.00 | 266 450.00 |
CH Prepaid expenses | 2 295.00 | | 2 295.00 | 2 295.00 |
CJ TOTAL (II) | 668 035.00 | | 668 035.00 | 668 035.00 |
CO Grand total (0 to V) | 4 737 311.00 | 3 539.00 | 4 733 771.00 | 4 737 311.00 |
CU Other investments | 4 063 936.00 | | 4 063 936.00 | 4 063 936.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 525 728.00 | 1 525 728.00 | | 1 525 728.00 |
DB Share, merger, contribution premiums, etc. | 2 588 217.00 | 2 588 217.00 | | 2 588 217.00 |
DD Legal reserve (1) | 67 805.00 | 50 731.00 | | 67 805.00 |
DG Other reserves | 139 764.00 | 158 648.00 | | 139 764.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 322 710.00 | 341 478.00 | | 322 710.00 |
DL TOTAL (I) | 4 644 225.00 | 4 664 804.00 | | 4 644 225.00 |
DV Miscellaneous Loans and Financial Debts (4) | 18 599.00 | 56 583.00 | | 18 599.00 |
DX Trade payables and related accounts | 7 756.00 | 7 320.00 | | 7 756.00 |
DY Tax and social security liabilities | 63 189.00 | 44 956.00 | | 63 189.00 |
EC TOTAL (IV) | 89 546.00 | 108 859.00 | | 89 546.00 |
EE Grand total (I to V) | 4 733 771.00 | 4 773 663.00 | | 4 733 771.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 234 592.00 | | 234 592.00 | 234 592.00 |
FJ Net sales | 234 592.00 | | 234 592.00 | 234 592.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 6 240.00 | |
FQ Other income | | | 16.00 | |
FR Total operating income (I) | | | 240 849.00 | |
FW Other purchases and external expenses | | | 71 071.00 | |
FX Taxes, duties, and similar payments | | | 2 262.00 | |
FY Salaries and Wages | | | 78 532.00 | |
FZ Social Security Contributions | | | 55 109.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 40.00 | |
GE Other Expenses | | | 7.00 | |
GF Total Operating Expenses (II) | | | 207 025.00 | |
GG - OPERATING RESULT (I - II) | | | 33 823.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 290 900.00 | |
GL Other interest and similar income | | | 10 981.00 | |
GP Total financial income (V) | | | 301 881.00 | |
GR Interest and similar expenses | | | 824.00 | |
GU Total financial expenses (VI) | | | 824.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 301 056.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 334 880.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 17.00 | 140.00 | | 17.00 |
HH Total exceptional expenses (VIII) | 17.00 | 140.00 | | 17.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -17.00 | -140.00 | | -17.00 |
HK Income tax | 12 153.00 | 11 156.00 | | 12 153.00 |
HL TOTAL REVENUE (I + III + V + VII) | 542 730.00 | 546 260.00 | | 542 730.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 220 020.00 | 204 781.00 | | 220 020.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 322 710.00 | 341 478.00 | | 322 710.00 |
