| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 990.00 | | 990.00 | 990.00 |
AT Other tangible assets | 9 799.00 | 9 413.00 | 386.00 | 9 799.00 |
BJ TOTAL (I) | 91 859.00 | 9 413.00 | 82 446.00 | 91 859.00 |
BZ Other receivables | 41 161.00 | | 41 161.00 | 41 161.00 |
CD Marketable securities | 20 263.00 | | 20 263.00 | 20 263.00 |
CF Cash and cash equivalents | 181 955.00 | | 181 955.00 | 181 955.00 |
CH Prepaid expenses | 1 347.00 | | 1 347.00 | 1 347.00 |
CJ TOTAL (II) | 244 726.00 | | 244 726.00 | 244 726.00 |
CO Grand total (0 to V) | 336 586.00 | 9 413.00 | 327 173.00 | 336 586.00 |
CU Other investments | 81 070.00 | | 81 070.00 | 81 070.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 237 223.00 | 237 223.00 | | 237 223.00 |
DH Retained earnings | 40 260.00 | 34 105.00 | | 40 260.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 23 831.00 | 6 155.00 | | 23 831.00 |
DL TOTAL (I) | 309 698.00 | 285 867.00 | | 309 698.00 |
DX Trade payables and related accounts | | 1 240.00 | | |
DY Tax and social security liabilities | 17 410.00 | 3 900.00 | | 17 410.00 |
EA Other liabilities | 64.00 | 64.00 | | 64.00 |
EC TOTAL (IV) | 17 475.00 | 5 205.00 | | 17 475.00 |
EE Grand total (I to V) | 327 173.00 | 291 071.00 | | 327 173.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 60 000.00 | | 60 000.00 | 60 000.00 |
FJ Net sales | 60 000.00 | | 60 000.00 | 60 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 548.00 | |
FR Total operating income (I) | | | 60 548.00 | |
FW Other purchases and external expenses | | | 34 644.00 | |
FX Taxes, duties, and similar payments | | | 4 595.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 215.00 | |
GF Total Operating Expenses (II) | | | 39 455.00 | |
GG - OPERATING RESULT (I - II) | | | 21 093.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2 342.00 | |
GP Total financial income (V) | | | 2 342.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 342.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 23 435.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 32 000.00 | | | 32 000.00 |
HD Total exceptional income (VII) | 32 000.00 | | | 32 000.00 |
HE Exceptional expenses on management operations | 140.00 | 52.00 | | 140.00 |
HF Exceptional expenses on capital transactions | 22 488.00 | | | 22 488.00 |
HH Total exceptional expenses (VIII) | 22 628.00 | 52.00 | | 22 628.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 9 372.00 | -52.00 | | 9 372.00 |
HK Income tax | 8 976.00 | 2 918.00 | | 8 976.00 |
HL TOTAL REVENUE (I + III + V + VII) | 94 890.00 | 42 135.00 | | 94 890.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 71 058.00 | 35 981.00 | | 71 058.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 23 831.00 | 6 155.00 | | 23 831.00 |
