| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 20 000.00 | | 20 000.00 | 20 000.00 |
BJ TOTAL (I) | 1 539 201.00 | | 1 539 201.00 | 1 539 201.00 |
BX Customers and related accounts | 48 161.00 | | 48 161.00 | 48 161.00 |
BZ Other receivables | 2 455.00 | | 2 455.00 | 2 455.00 |
CD Marketable securities | 288 781.00 | | 288 781.00 | 288 781.00 |
CF Cash and cash equivalents | 440 724.00 | | 440 724.00 | 440 724.00 |
CH Prepaid expenses | 862.00 | | 862.00 | 862.00 |
CJ TOTAL (II) | 780 984.00 | | 780 984.00 | 780 984.00 |
CO Grand total (0 to V) | 2 320 184.00 | | 2 320 184.00 | 2 320 184.00 |
CP Shares due in less than one year | 20 000.00 | | | 20 000.00 |
CU Other investments | 1 519 201.00 | | 1 519 201.00 | 1 519 201.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 80 000.00 | 80 000.00 | | 80 000.00 |
DB Share, merger, contribution premiums, etc. | 11 391.00 | 11 391.00 | | 11 391.00 |
DD Legal reserve (1) | 8 000.00 | 8 000.00 | | 8 000.00 |
DG Other reserves | 1 655 910.00 | 1 613 539.00 | | 1 655 910.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 342 226.00 | 342 371.00 | | 342 226.00 |
DL TOTAL (I) | 2 097 527.00 | 2 055 301.00 | | 2 097 527.00 |
DU Loans and Debts from Credit Institutions (3) | 22 875.00 | 38 300.00 | | 22 875.00 |
DV Miscellaneous Loans and Financial Debts (4) | 127 080.00 | 2 059.00 | | 127 080.00 |
DX Trade payables and related accounts | 2 717.00 | 3 040.00 | | 2 717.00 |
DY Tax and social security liabilities | 69 985.00 | 61 825.00 | | 69 985.00 |
EC TOTAL (IV) | 222 657.00 | 105 224.00 | | 222 657.00 |
EE Grand total (I to V) | 2 320 184.00 | 2 160 525.00 | | 2 320 184.00 |
EG Accrued income and payables due within one year | 214 985.00 | 82 358.00 | | 214 985.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 420.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 224 509.00 | | 224 509.00 | 224 509.00 |
FJ Net sales | 224 509.00 | | 224 509.00 | 224 509.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 224 511.00 | |
FW Other purchases and external expenses | | | 10 811.00 | |
FX Taxes, duties, and similar payments | | | 2 105.00 | |
FY Salaries and Wages | | | 156 810.00 | |
FZ Social Security Contributions | | | 64 048.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 233 775.00 | |
GG - OPERATING RESULT (I - II) | | | -9 264.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 366 330.00 | |
GL Other interest and similar income | | | 452.00 | |
GP Total financial income (V) | | | 366 782.00 | |
GR Interest and similar expenses | | | 784.00 | |
GU Total financial expenses (VI) | | | 784.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 365 998.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 356 734.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 290.00 | | |
HD Total exceptional income (VII) | | 290.00 | | |
HE Exceptional expenses on management operations | 14 325.00 | | | 14 325.00 |
HH Total exceptional expenses (VIII) | 14 325.00 | 290.00 | | 14 325.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -14 325.00 | | | -14 325.00 |
HK Income tax | 183.00 | 195.00 | | 183.00 |
HL TOTAL REVENUE (I + III + V + VII) | 591 294.00 | 596 864.00 | | 591 294.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 249 068.00 | 254 492.00 | | 249 068.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 342 226.00 | 342 371.00 | | 342 226.00 |
