| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 373.00 | 2 373.00 | | 2 373.00 |
AT Other tangible assets | 13 149.00 | 12 146.00 | 1 002.00 | 13 149.00 |
BJ TOTAL (I) | 15 521.00 | 14 519.00 | 1 002.00 | 15 521.00 |
BZ Other receivables | 248 836.00 | | 248 836.00 | 248 836.00 |
CF Cash and cash equivalents | 306 656.00 | | 306 656.00 | 306 656.00 |
CH Prepaid expenses | 3 454.00 | | 3 454.00 | 3 454.00 |
CJ TOTAL (II) | 558 946.00 | | 558 946.00 | 558 946.00 |
CO Grand total (0 to V) | 574 468.00 | 14 519.00 | 559 949.00 | 574 468.00 |
| |
| 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 | 2 556.00 | 15 095.00 | | 2 556.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 68 704.00 | 55 460.00 | | 68 704.00 |
DL TOTAL (I) | 79 644.00 | 78 940.00 | | 79 644.00 |
DV Miscellaneous Loans and Financial Debts (4) | 472 579.00 | 349 982.00 | | 472 579.00 |
DX Trade payables and related accounts | 1 894.00 | 1 906.00 | | 1 894.00 |
DY Tax and social security liabilities | 5 832.00 | 9 683.00 | | 5 832.00 |
EC TOTAL (IV) | 480 304.00 | 361 571.00 | | 480 304.00 |
EE Grand total (I to V) | 559 949.00 | 440 511.00 | | 559 949.00 |
EG Accrued income and payables due within one year | 480 304.00 | 361 571.00 | | 480 304.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 847 006.00 | | 847 006.00 | 847 006.00 |
FJ Net sales | 847 006.00 | | 847 006.00 | 847 006.00 |
FR Total operating income (I) | | | 847 006.00 | |
FW Other purchases and external expenses | | | 35 720.00 | |
FX Taxes, duties, and similar payments | | | 1 563.00 | |
FY Salaries and Wages | | | 694 545.00 | |
FZ Social Security Contributions | | | 2 561.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 358.00 | |
GE Other Expenses | | | 22 750.00 | |
GF Total Operating Expenses (II) | | | 758 496.00 | |
GG - OPERATING RESULT (I - II) | | | 88 510.00 | |
GL Other interest and similar income | | | 30.00 | |
GP Total financial income (V) | | | 30.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 30.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 88 540.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A4 Equity method investments | 22 750.00 | 21 080.00 | | 22 750.00 |
HK Income tax | 19 836.00 | 14 685.00 | | 19 836.00 |
HL TOTAL REVENUE (I + III + V + VII) | 847 036.00 | 734 721.00 | | 847 036.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 778 332.00 | 679 260.00 | | 778 332.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 68 704.00 | 55 460.00 | | 68 704.00 |
