| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 8 096.00 | 8 096.00 | | 8 096.00 |
AT Other tangible assets | 94 223.00 | 91 002.00 | 3 221.00 | 94 223.00 |
BH Other financial assets | 4 269.00 | | 4 269.00 | 4 269.00 |
BJ TOTAL (I) | 106 587.00 | 99 097.00 | 7 490.00 | 106 587.00 |
BX Customers and related accounts | 11 570.00 | | 11 570.00 | 11 570.00 |
BZ Other receivables | 5 548.00 | | 5 548.00 | 5 548.00 |
CD Marketable securities | 29 836.00 | | 29 836.00 | 29 836.00 |
CF Cash and cash equivalents | 224 454.00 | | 224 454.00 | 224 454.00 |
CH Prepaid expenses | 13 126.00 | | 13 126.00 | 13 126.00 |
CJ TOTAL (II) | 284 534.00 | | 284 534.00 | 284 534.00 |
CO Grand total (0 to V) | 391 120.00 | 99 097.00 | 292 023.00 | 391 120.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 182 000.00 | 179 000.00 | | 182 000.00 |
DH Retained earnings | 525.00 | 812.00 | | 525.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 9 491.00 | 2 713.00 | | 9 491.00 |
DL TOTAL (I) | 203 016.00 | 193 525.00 | | 203 016.00 |
DV Miscellaneous Loans and Financial Debts (4) | 15 625.00 | 14 286.00 | | 15 625.00 |
DX Trade payables and related accounts | 1 319.00 | 1 307.00 | | 1 319.00 |
DY Tax and social security liabilities | 72 064.00 | 57 686.00 | | 72 064.00 |
EC TOTAL (IV) | 89 007.00 | 73 279.00 | | 89 007.00 |
EE Grand total (I to V) | 292 023.00 | 266 803.00 | | 292 023.00 |
EI Including equity loans | 15 625.00 | | | 15 625.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 154 190.00 | | 154 190.00 | 154 190.00 |
FJ Net sales | 154 190.00 | | 154 190.00 | 154 190.00 |
FQ Other income | | | 11.00 | |
FR Total operating income (I) | | | 154 201.00 | |
FS Purchases of goods (including customs duties) | | | 427.00 | |
FW Other purchases and external expenses | | | 23 108.00 | |
FX Taxes, duties, and similar payments | | | 2 229.00 | |
FY Salaries and Wages | | | 85 765.00 | |
FZ Social Security Contributions | | | 31 469.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 770.00 | |
GE Other Expenses | | | 500.00 | |
GF Total Operating Expenses (II) | | | 144 268.00 | |
GG - OPERATING RESULT (I - II) | | | 9 933.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 9 933.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 300.00 | | | 300.00 |
HD Total exceptional income (VII) | 300.00 | | | 300.00 |
HE Exceptional expenses on management operations | 51.00 | | | 51.00 |
HH Total exceptional expenses (VIII) | 51.00 | | | 51.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 249.00 | | | 249.00 |
HK Income tax | 691.00 | 490.00 | | 691.00 |
HL TOTAL REVENUE (I + III + V + VII) | 154 501.00 | 153 021.00 | | 154 501.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 145 010.00 | 150 308.00 | | 145 010.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 9 491.00 | 2 713.00 | | 9 491.00 |
