| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 891.00 | 2 545.00 | 347.00 | 2 891.00 |
BB Receivables related to investments | 101 848.00 | | 101 848.00 | 101 848.00 |
BJ TOTAL (I) | 108 939.00 | 2 545.00 | 106 395.00 | 108 939.00 |
BX Customers and related accounts | 99 000.00 | | 99 000.00 | 99 000.00 |
BZ Other receivables | 599.00 | | 599.00 | 599.00 |
CD Marketable securities | 22 137.00 | | 22 137.00 | 22 137.00 |
CF Cash and cash equivalents | 137 153.00 | | 137 153.00 | 137 153.00 |
CJ TOTAL (II) | 258 889.00 | | 258 889.00 | 258 889.00 |
CO Grand total (0 to V) | 367 828.00 | 2 545.00 | 365 284.00 | 367 828.00 |
CP Shares due in less than one year | 101 848.00 | | | 101 848.00 |
CU Other investments | 4 200.00 | | 4 200.00 | 4 200.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 000.00 | 7 000.00 | | 7 000.00 |
DD Legal reserve (1) | 700.00 | 700.00 | | 700.00 |
DH Retained earnings | 161 143.00 | 156 222.00 | | 161 143.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 120 824.00 | 99 922.00 | | 120 824.00 |
DL TOTAL (I) | 289 668.00 | 263 843.00 | | 289 668.00 |
DU Loans and Debts from Credit Institutions (3) | 253.00 | 213.00 | | 253.00 |
DX Trade payables and related accounts | 3 093.00 | 2 381.00 | | 3 093.00 |
DY Tax and social security liabilities | 69 602.00 | 56 183.00 | | 69 602.00 |
EA Other liabilities | 2 669.00 | 2 924.00 | | 2 669.00 |
EC TOTAL (IV) | 75 616.00 | 61 701.00 | | 75 616.00 |
EE Grand total (I to V) | 365 284.00 | 325 545.00 | | 365 284.00 |
EG Accrued income and payables due within one year | 75 616.00 | 61 701.00 | | 75 616.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 369 000.00 | | 369 000.00 | 369 000.00 |
FJ Net sales | 369 000.00 | | 369 000.00 | 369 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | | |
FR Total operating income (I) | | | 369 000.00 | |
FW Other purchases and external expenses | | | 85 643.00 | |
FX Taxes, duties, and similar payments | | | 2 527.00 | |
FY Salaries and Wages | | | 89 941.00 | |
FZ Social Security Contributions | | | 40 757.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 361.00 | |
GE Other Expenses | | | 11.00 | |
GF Total Operating Expenses (II) | | | 219 239.00 | |
GG - OPERATING RESULT (I - II) | | | 149 761.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 14 975.00 | |
GL Other interest and similar income | | | 37.00 | |
GP Total financial income (V) | | | 15 012.00 | |
GR Interest and similar expenses | | | 876.00 | |
GU Total financial expenses (VI) | | | 876.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 14 136.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 163 897.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 272.00 | | |
A2 TOTAL ASSETS | 1 497.00 | 1 445.00 | | 1 497.00 |
HK Income tax | 43 073.00 | 34 882.00 | | 43 073.00 |
HL TOTAL REVENUE (I + III + V + VII) | 384 012.00 | 353 807.00 | | 384 012.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 263 187.00 | 253 886.00 | | 263 187.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 120 824.00 | 99 922.00 | | 120 824.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 7 091.00 | | | 7 091.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 200.00 | |
I4 DECREASES Grand Total | | | 7 091.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 891.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 891.00 | | | 2 891.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 200.00 | | | 4 200.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 184.00 | 361.00 | | 2 184.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 184.00 | 361.00 | | 2 184.00 |
