| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 33 666.00 | 10 892.00 | 22 774.00 | 33 666.00 |
BJ TOTAL (I) | 166 780.00 | 10 892.00 | 155 888.00 | 166 780.00 |
BZ Other receivables | 19 817.00 | | 19 817.00 | 19 817.00 |
CD Marketable securities | 140 777.00 | | 140 777.00 | 140 777.00 |
CF Cash and cash equivalents | 123 346.00 | | 123 346.00 | 123 346.00 |
CH Prepaid expenses | 11 065.00 | | 11 065.00 | 11 065.00 |
CJ TOTAL (II) | 295 005.00 | | 295 005.00 | 295 005.00 |
CO Grand total (0 to V) | 461 784.00 | 10 892.00 | 450 893.00 | 461 784.00 |
CU Other investments | 133 114.00 | | 133 114.00 | 133 114.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | | | 4 000.00 |
DG Other reserves | 242 184.00 | | | 242 184.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 58 121.00 | | | 58 121.00 |
DL TOTAL (I) | 344 305.00 | | | 344 305.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 712.00 | | | 5 712.00 |
DY Tax and social security liabilities | 54 182.00 | | | 54 182.00 |
EA Other liabilities | 46 694.00 | | | 46 694.00 |
EC TOTAL (IV) | 106 588.00 | | | 106 588.00 |
EE Grand total (I to V) | 450 893.00 | | | 450 893.00 |
EG Accrued income and payables due within one year | 106 588.00 | | | 106 588.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 64 200.00 | | 64 200.00 | 64 200.00 |
FJ Net sales | 64 200.00 | | 64 200.00 | 64 200.00 |
FQ Other income | | | 109.00 | |
FR Total operating income (I) | | | 64 309.00 | |
FW Other purchases and external expenses | | | 13 490.00 | |
FX Taxes, duties, and similar payments | | | 1 526.00 | |
FY Salaries and Wages | | | 26 688.00 | |
FZ Social Security Contributions | | | 31 895.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 8 225.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 81 828.00 | |
GG - OPERATING RESULT (I - II) | | | -17 519.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 63 000.00 | |
GL Other interest and similar income | | | 2 658.00 | |
GP Total financial income (V) | | | 65 658.00 | |
GR Interest and similar expenses | | | 648.00 | |
GU Total financial expenses (VI) | | | 648.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 65 010.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 47 491.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 24 165.00 | | | 24 165.00 |
HB Exceptional income from capital transactions | 10 619.00 | | | 10 619.00 |
HD Total exceptional income (VII) | 10 619.00 | | | 10 619.00 |
HE Exceptional expenses on management operations | 45.00 | | | 45.00 |
HH Total exceptional expenses (VIII) | 45.00 | | | 45.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 10 574.00 | | | 10 574.00 |
HK Income tax | -56.00 | | | -56.00 |
HL TOTAL REVENUE (I + III + V + VII) | 140 586.00 | | | 140 586.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 82 465.00 | | | 82 465.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 58 121.00 | | | 58 121.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 5 712.00 | 5 712.00 | | 5 712.00 |
8K Other liabilities (including liabilities related to repo transactions) | 46 694.00 | 46 694.00 | | 46 694.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 30 882.00 | 30 882.00 | | 30 882.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 106 588.00 | 106 588.00 | | 106 588.00 |
