| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 474.00 | 1 249.00 | 225.00 | 1 474.00 |
AH Goodwill | 9 775.00 | | 9 775.00 | 9 775.00 |
AP Buildings | 103 702.00 | 53 658.00 | 50 044.00 | 103 702.00 |
AT Other tangible assets | 25 599.00 | 13 432.00 | 12 168.00 | 25 599.00 |
BH Other financial assets | 30.00 | | 30.00 | 30.00 |
BJ TOTAL (I) | 140 611.00 | 68 339.00 | 72 272.00 | 140 611.00 |
BX Customers and related accounts | 27 778.00 | | 27 778.00 | 27 778.00 |
BZ Other receivables | 19 295.00 | 4 864.00 | 14 431.00 | 19 295.00 |
CF Cash and cash equivalents | 3 056.00 | | 3 056.00 | 3 056.00 |
CH Prepaid expenses | 317.00 | | 317.00 | 317.00 |
CJ TOTAL (II) | 50 445.00 | 4 864.00 | 45 581.00 | 50 445.00 |
CO Grand total (0 to V) | 191 056.00 | 73 202.00 | 117 853.00 | 191 056.00 |
CS Evaluated investments - equity method | 30.00 | | 30.00 | 30.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | 15 000.00 | | 15 000.00 |
DD Legal reserve (1) | 1 500.00 | 1 500.00 | | 1 500.00 |
DH Retained earnings | 16 176.00 | 9 217.00 | | 16 176.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 22 047.00 | 6 960.00 | | 22 047.00 |
DL TOTAL (I) | 54 723.00 | 32 676.00 | | 54 723.00 |
DU Loans and Debts from Credit Institutions (3) | 25 388.00 | 28 697.00 | | 25 388.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9 760.00 | 20 619.00 | | 9 760.00 |
DX Trade payables and related accounts | 9 610.00 | 22 298.00 | | 9 610.00 |
DY Tax and social security liabilities | 14 879.00 | 28 146.00 | | 14 879.00 |
EA Other liabilities | 3 492.00 | 900.00 | | 3 492.00 |
EC TOTAL (IV) | 63 130.00 | 100 660.00 | | 63 130.00 |
EE Grand total (I to V) | 117 853.00 | 133 336.00 | | 117 853.00 |
EG Accrued income and payables due within one year | 25 388.00 | 100 660.00 | | 25 388.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 25 388.00 | 9 313.00 | | 25 388.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 153 426.00 | |
FJ Net sales | | | 153 426.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 295.00 | |
FQ Other income | | | 214.00 | |
FR Total operating income (I) | | | 153 934.00 | |
FW Other purchases and external expenses | | | 58 772.00 | |
FX Taxes, duties, and similar payments | | | 633.00 | |
FY Salaries and Wages | | | 53 061.00 | |
FZ Social Security Contributions | | | 206.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 10 844.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 4 864.00 | |
GE Other Expenses | | | 747.00 | |
GF Total Operating Expenses (II) | | | 129 126.00 | |
GG - OPERATING RESULT (I - II) | | | 24 808.00 | |
GR Interest and similar expenses | | | 2 089.00 | |
GU Total financial expenses (VI) | | | 2 089.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 089.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 22 719.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 336.00 | 384.00 | | 336.00 |
HF Exceptional expenses on capital transactions | | 1 352.00 | | |
HH Total exceptional expenses (VIII) | 336.00 | 1 736.00 | | 336.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -336.00 | -1 736.00 | | -336.00 |
HK Income tax | 336.00 | | | 336.00 |
HL TOTAL REVENUE (I + III + V + VII) | 153 934.00 | 181 272.00 | | 153 934.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 131 887.00 | 174 313.00 | | 131 887.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 22 047.00 | 6 960.00 | | 22 047.00 |
