| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 4 116.00 | 4 116.00 | | 4 116.00 |
AH Goodwill | 19 818.00 | | 19 818.00 | 19 818.00 |
AR Technical installations, industrial equipment and tools | 6 222.00 | 4 014.00 | 2 208.00 | 6 222.00 |
AT Other tangible assets | 41 217.00 | 41 080.00 | 136.00 | 41 217.00 |
BJ TOTAL (I) | 71 373.00 | 49 211.00 | 22 163.00 | 71 373.00 |
BL Raw materials, supplies | 2 434.00 | | 2 434.00 | 2 434.00 |
BT Goods | 4 214.00 | | 4 214.00 | 4 214.00 |
BX Customers and related accounts | 120.00 | | 120.00 | 120.00 |
BZ Other receivables | 17 727.00 | | 17 727.00 | 17 727.00 |
CD Marketable securities | 88 299.00 | | 88 299.00 | 88 299.00 |
CF Cash and cash equivalents | 24 500.00 | | 24 500.00 | 24 500.00 |
CH Prepaid expenses | 4 144.00 | | 4 144.00 | 4 144.00 |
CJ TOTAL (II) | 141 438.00 | | 141 438.00 | 141 438.00 |
CO Grand total (0 to V) | 212 811.00 | 49 211.00 | 163 601.00 | 212 811.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 14 400.00 | | | 14 400.00 |
DD Legal reserve (1) | 1 440.00 | | | 1 440.00 |
DG Other reserves | 34 060.00 | | | 34 060.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 54 761.00 | | | 54 761.00 |
DL TOTAL (I) | 104 662.00 | | | 104 662.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 000.00 | | | 2 000.00 |
DX Trade payables and related accounts | 36 334.00 | | | 36 334.00 |
DY Tax and social security liabilities | 20 605.00 | | | 20 605.00 |
EC TOTAL (IV) | 58 939.00 | | | 58 939.00 |
EE Grand total (I to V) | 163 601.00 | | | 163 601.00 |
EG Accrued income and payables due within one year | 58 939.00 | | | 58 939.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 19 613.00 | | 19 613.00 | 19 613.00 |
FG Production sold - services | 354 044.00 | | 354 044.00 | 354 044.00 |
FJ Net sales | 373 657.00 | | 373 657.00 | 373 657.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 795.00 | |
FQ Other income | | | 10.00 | |
FR Total operating income (I) | | | 378 462.00 | |
FS Purchases of goods (including customs duties) | | | 14 567.00 | |
FT Inventory change (goods) | | | -12.00 | |
FU Purchases of raw materials and other supplies | | | 18 075.00 | |
FV Inventory change (raw materials and supplies) | | | -17.00 | |
FW Other purchases and external expenses | | | 102 107.00 | |
FX Taxes, duties, and similar payments | | | 2 845.00 | |
FY Salaries and Wages | | | 147 990.00 | |
FZ Social Security Contributions | | | 26 476.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 420.00 | |
GE Other Expenses | | | 868.00 | |
GF Total Operating Expenses (II) | | | 313 319.00 | |
GG - OPERATING RESULT (I - II) | | | 65 143.00 | |
GL Other interest and similar income | | | 1 153.00 | |
GP Total financial income (V) | | | 1 153.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 153.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 66 295.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 4 795.00 | | | 4 795.00 |
A2 TOTAL ASSETS | 12 606.00 | | | 12 606.00 |
A4 Equity method investments | 325.00 | | | 325.00 |
HE Exceptional expenses on management operations | 302.00 | | | 302.00 |
HH Total exceptional expenses (VIII) | 302.00 | | | 302.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -302.00 | | | -302.00 |
HK Income tax | 11 232.00 | | | 11 232.00 |
HL TOTAL REVENUE (I + III + V + VII) | 379 615.00 | | | 379 615.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 324 853.00 | | | 324 853.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 54 761.00 | | | 54 761.00 |
