| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 15 000.00 | 4 642.00 | 10 357.00 | 15 000.00 |
AH Goodwill | 317 597.00 | | 317 597.00 | 317 597.00 |
AT Other tangible assets | 90 640.00 | 61 407.00 | 29 233.00 | 90 640.00 |
BH Other financial assets | 18 000.00 | | 18 000.00 | 18 000.00 |
BJ TOTAL (I) | 441 238.00 | 66 050.00 | 375 188.00 | 441 238.00 |
BX Customers and related accounts | 16 724.00 | | 16 724.00 | 16 724.00 |
BZ Other receivables | 4 875.00 | | 4 875.00 | 4 875.00 |
CF Cash and cash equivalents | 28 574.00 | | 28 574.00 | 28 574.00 |
CH Prepaid expenses | 119.00 | | 119.00 | 119.00 |
CJ TOTAL (II) | 50 293.00 | | 50 293.00 | 50 293.00 |
CO Grand total (0 to V) | 491 532.00 | 66 050.00 | 425 482.00 | 491 532.00 |
CP Shares due in less than one year | 18 000.00 | | | 18 000.00 |
| |
| 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 |
DG Other reserves | 19 100.00 | | | 19 100.00 |
DH Retained earnings | 37.00 | | | 37.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 19 311.00 | 20 137.00 | | 19 311.00 |
DL TOTAL (I) | 49 448.00 | 30 137.00 | | 49 448.00 |
DU Loans and Debts from Credit Institutions (3) | 237 168.00 | 281 960.00 | | 237 168.00 |
DV Miscellaneous Loans and Financial Debts (4) | 112 360.00 | 119 215.00 | | 112 360.00 |
DX Trade payables and related accounts | 2 105.00 | 3 123.00 | | 2 105.00 |
DY Tax and social security liabilities | 18 903.00 | 10 752.00 | | 18 903.00 |
EA Other liabilities | 5 495.00 | 10 516.00 | | 5 495.00 |
EC TOTAL (IV) | 376 033.00 | 425 568.00 | | 376 033.00 |
EE Grand total (I to V) | 425 482.00 | 455 706.00 | | 425 482.00 |
EG Accrued income and payables due within one year | 184 515.00 | 188 400.00 | | 184 515.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 179 490.00 | | 179 490.00 | 179 490.00 |
FJ Net sales | 179 490.00 | | 179 490.00 | 179 490.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 827.00 | |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 180 322.00 | |
FW Other purchases and external expenses | | | 38 977.00 | |
FX Taxes, duties, and similar payments | | | 2 931.00 | |
FY Salaries and Wages | | | 61 635.00 | |
FZ Social Security Contributions | | | 2 536.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 31 893.00 | |
GE Other Expenses | | | 14 259.00 | |
GF Total Operating Expenses (II) | | | 152 233.00 | |
GG - OPERATING RESULT (I - II) | | | 28 088.00 | |
GR Interest and similar expenses | | | 4 968.00 | |
GU Total financial expenses (VI) | | | 4 968.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 968.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 23 120.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 550.00 | | | 550.00 |
HH Total exceptional expenses (VIII) | 550.00 | | | 550.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -550.00 | | | -550.00 |
HK Income tax | 3 259.00 | 3 382.00 | | 3 259.00 |
HL TOTAL REVENUE (I + III + V + VII) | 180 322.00 | 197 026.00 | | 180 322.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 161 011.00 | 176 889.00 | | 161 011.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 19 311.00 | 20 137.00 | | 19 311.00 |
