| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 92 535.00 | 92 535.00 | | 92 535.00 |
AP Buildings | 572 214.00 | 369 607.00 | 202 607.00 | 572 214.00 |
AR Technical installations, industrial equipment and tools | 12 675.00 | 12 675.00 | | 12 675.00 |
AT Other tangible assets | 449 277.00 | 213 472.00 | 235 805.00 | 449 277.00 |
BH Other financial assets | 514.00 | | 514.00 | 514.00 |
BJ TOTAL (I) | 1 127 216.00 | 688 290.00 | 438 926.00 | 1 127 216.00 |
BX Customers and related accounts | 62 401.00 | | 62 401.00 | 62 401.00 |
BZ Other receivables | 754 674.00 | | 754 674.00 | 754 674.00 |
CD Marketable securities | 77 532.00 | | 77 532.00 | 77 532.00 |
CF Cash and cash equivalents | 462 429.00 | | 462 429.00 | 462 429.00 |
CH Prepaid expenses | 29 104.00 | | 29 104.00 | 29 104.00 |
CJ TOTAL (II) | 1 386 140.00 | | 1 386 140.00 | 1 386 140.00 |
CO Grand total (0 to V) | 2 513 356.00 | 688 290.00 | 1 825 066.00 | 2 513 356.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 14 989.00 | 14 989.00 | | 14 989.00 |
DB Share, merger, contribution premiums, etc. | 19 500.00 | 19 500.00 | | 19 500.00 |
DD Legal reserve (1) | 1 499.00 | 1 499.00 | | 1 499.00 |
DH Retained earnings | 172 461.00 | 51 396.00 | | 172 461.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 075 969.00 | 1 245 240.00 | | 1 075 969.00 |
DL TOTAL (I) | 1 284 418.00 | 1 332 624.00 | | 1 284 418.00 |
DU Loans and Debts from Credit Institutions (3) | 265 139.00 | 374 935.00 | | 265 139.00 |
DX Trade payables and related accounts | 108 518.00 | 39 205.00 | | 108 518.00 |
DY Tax and social security liabilities | 166 991.00 | 390 353.00 | | 166 991.00 |
EC TOTAL (IV) | 540 648.00 | 804 493.00 | | 540 648.00 |
EE Grand total (I to V) | 1 825 066.00 | 2 137 117.00 | | 1 825 066.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 3 196 094.00 | | 3 196 094.00 | 3 196 094.00 |
FJ Net sales | 3 196 094.00 | | 3 196 094.00 | 3 196 094.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 611.00 | |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 3 200 709.00 | |
FW Other purchases and external expenses | | | 794 470.00 | |
FX Taxes, duties, and similar payments | | | 96 779.00 | |
FY Salaries and Wages | | | 456 126.00 | |
FZ Social Security Contributions | | | 174 651.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 74 263.00 | |
GE Other Expenses | | | 94.00 | |
GF Total Operating Expenses (II) | | | 1 596 384.00 | |
GG - OPERATING RESULT (I - II) | | | 1 604 325.00 | |
GL Other interest and similar income | | | 423.00 | |
GP Total financial income (V) | | | 423.00 | |
GR Interest and similar expenses | | | 6 802.00 | |
GU Total financial expenses (VI) | | | 6 802.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -6 379.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 597 946.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 521 977.00 | 608 895.00 | | 521 977.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 201 132.00 | 3 433 583.00 | | 3 201 132.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 125 163.00 | 2 188 344.00 | | 2 125 163.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 075 969.00 | 1 245 240.00 | | 1 075 969.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 108 518.00 | 108 518.00 | | 108 518.00 |
VG Loans with a maturity of up to one year at origin | 265 139.00 | 112 675.00 | 152 464.00 | 265 139.00 |
VQ Other Taxes, Duties, and Similar Debts | 166 991.00 | 160 693.00 | | 166 991.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 846 694.00 | 1 368 156.00 | 514.00 | 846 694.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 540 648.00 | 381 885.00 | 152 464.00 | 540 648.00 |
