| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 157.00 | | 157.00 | 157.00 |
AH Goodwill | 7 693.00 | | 7 693.00 | 7 693.00 |
AT Other tangible assets | 45 379.00 | 44 112.00 | 1 267.00 | 45 379.00 |
BH Other financial assets | 2 088.00 | | 2 088.00 | 2 088.00 |
BJ TOTAL (I) | 72 208.00 | 44 112.00 | 28 096.00 | 72 208.00 |
BX Customers and related accounts | 3 079.00 | | 3 079.00 | 3 079.00 |
BZ Other receivables | 33 849.00 | | 33 849.00 | 33 849.00 |
CD Marketable securities | 19 830.00 | | 19 830.00 | 19 830.00 |
CF Cash and cash equivalents | 98 170.00 | | 98 170.00 | 98 170.00 |
CJ TOTAL (II) | 154 927.00 | | 154 927.00 | 154 927.00 |
CO Grand total (0 to V) | 227 135.00 | 44 112.00 | 183 023.00 | 227 135.00 |
CU Other investments | 16 891.00 | | 16 891.00 | 16 891.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 112.00 | 38 112.00 | | 38 112.00 |
DD Legal reserve (1) | 3 811.00 | 3 811.00 | | 3 811.00 |
DH Retained earnings | 30 516.00 | 26 395.00 | | 30 516.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 22 811.00 | 4 122.00 | | 22 811.00 |
DL TOTAL (I) | 95 251.00 | 72 440.00 | | 95 251.00 |
DV Miscellaneous Loans and Financial Debts (4) | 616.00 | 616.00 | | 616.00 |
DX Trade payables and related accounts | 158.00 | 1 466.00 | | 158.00 |
DY Tax and social security liabilities | 37 907.00 | 41 503.00 | | 37 907.00 |
EA Other liabilities | 49 091.00 | 46 631.00 | | 49 091.00 |
EC TOTAL (IV) | 87 772.00 | 90 216.00 | | 87 772.00 |
EE Grand total (I to V) | 183 023.00 | 162 656.00 | | 183 023.00 |
EG Accrued income and payables due within one year | 87 772.00 | 90 216.00 | | 87 772.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 110 326.00 | | 110 326.00 | 110 326.00 |
FJ Net sales | 110 326.00 | | 110 326.00 | 110 326.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | | |
FR Total operating income (I) | | | 110 326.00 | |
FW Other purchases and external expenses | | | 53 400.00 | |
FX Taxes, duties, and similar payments | | | 850.00 | |
FY Salaries and Wages | | | 20 296.00 | |
FZ Social Security Contributions | | | 8 757.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 567.00 | |
GE Other Expenses | | | 532.00 | |
GF Total Operating Expenses (II) | | | 84 402.00 | |
GG - OPERATING RESULT (I - II) | | | 25 924.00 | |
GL Other interest and similar income | | | 912.00 | |
GP Total financial income (V) | | | 912.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 912.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 26 836.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 1 920.00 | | |
HK Income tax | 4 025.00 | 727.00 | | 4 025.00 |
HL TOTAL REVENUE (I + III + V + VII) | 111 238.00 | 119 941.00 | | 111 238.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 88 427.00 | 115 820.00 | | 88 427.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 22 811.00 | 4 122.00 | | 22 811.00 |
