| |
| 1 - Assets (balance sheet) | Gross amount N | Amortization year N | Net year N | Net year N-1 |
A1 ASSETS - Investments | | | 538 054.00 | |
BJ TOTAL (I) | | | 1 364 120.00 | |
BX Customers and related accounts | | | 1 835 390.00 | |
BZ Other receivables | | | 1 166 692.00 | |
CF Cash and cash equivalents | | | 2 796 581.00 | |
CJ TOTAL (II) | | | 8 191 438.00 | |
CO Grand total (0 to V) | | | 9 555 558.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 500 000.00 | 3 500 000.00 | | 3 500 000.00 |
DL TOTAL (I) | 4 602 493.00 | 5 119 575.00 | | 4 602 493.00 |
DR TOTAL (IV) | 160 009.00 | 240 151.00 | | 160 009.00 |
DV Miscellaneous Loans and Financial Debts (4) | 640 832.00 | 600 600.00 | | 640 832.00 |
DX Trade payables and related accounts | 2 515 796.00 | 1 680 066.00 | | 2 515 796.00 |
EA Other liabilities | 1 636 428.00 | 1 550 931.00 | | 1 636 428.00 |
EC TOTAL (IV) | 4 793 056.00 | 3 831 597.00 | | 4 793 056.00 |
EE Grand total (I to V) | 9 555 558.00 | 9 673 965.00 | | 9 555 558.00 |
P2 LIABILITIES - Gross Technical Reserves | 164 521.00 | 982 005.00 | | 164 521.00 |
P7 LIABILITIES - Retained Earnings | | 482 642.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FJ Net sales | | | 15 480 623.00 | |
FQ Other income | | | 684 749.00 | |
FR Total operating income (I) | | | 16 165 372.00 | |
FW Other purchases and external expenses | | | 2 784 581.00 | |
FX Taxes, duties, and similar payments | | | 154 908.00 | |
FZ Social Security Contributions | | | 4 166 862.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 390 395.00 | |
GE Other Expenses | | | 14 433.00 | |
GF Total Operating Expenses (II) | | | 16 043 729.00 | |
GG - OPERATING RESULT (I - II) | | | 121 643.00 | |
GP Total financial income (V) | | | 192 372.00 | |
GU Total financial expenses (VI) | | | 13 752.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 178 620.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 300 263.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 15 957.00 | 353 593.00 | | 15 957.00 |
HK Income tax | -91 915.00 | -267 351.00 | | -91 915.00 |
R3 Income Statement - Technical Result | -59 784.00 | | | -59 784.00 |
R5 Net income of consolidated companies | 224 305.00 | 1 051 861.00 | | 224 305.00 |
R6 Group Income (Consolidated Net Income) | 164 521.00 | 1 051 861.00 | | 164 521.00 |
R7 Share of minority interests (Non-group income) | | 79 417.00 | | |
R8 Net income, group share (parent company share) | 164 521.00 | 972 444.00 | | 164 521.00 |