| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 786.00 | 786.00 | | 786.00 |
BJ TOTAL (I) | 281 129.00 | 786.00 | 280 343.00 | 281 129.00 |
BX Customers and related accounts | 90 060.00 | | 90 060.00 | 90 060.00 |
BZ Other receivables | 8 984 729.00 | | 8 984 729.00 | 8 984 729.00 |
CD Marketable securities | 6 372.00 | | 6 372.00 | 6 372.00 |
CF Cash and cash equivalents | 53 416.00 | | 53 416.00 | 53 416.00 |
CH Prepaid expenses | 443.00 | | 443.00 | 443.00 |
CJ TOTAL (II) | 9 135 021.00 | | 9 135 021.00 | 9 135 021.00 |
CO Grand total (0 to V) | 9 416 150.00 | 786.00 | 9 415 364.00 | 9 416 150.00 |
CU Other investments | 280 343.00 | | 280 343.00 | 280 343.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 61 738.00 | 57 241.00 | | 61 738.00 |
DD Legal reserve (1) | 5 724.00 | 5 107.00 | | 5 724.00 |
DH Retained earnings | 321 073.00 | 300 081.00 | | 321 073.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 249 567.00 | 184 608.00 | | 249 567.00 |
DL TOTAL (I) | 638 103.00 | 547 038.00 | | 638 103.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 308 023.00 | 2 675 801.00 | | 3 308 023.00 |
DX Trade payables and related accounts | 98 963.00 | 92 703.00 | | 98 963.00 |
DY Tax and social security liabilities | 15 010.00 | 14 986.00 | | 15 010.00 |
EA Other liabilities | 5 355 265.00 | 4 432 405.00 | | 5 355 265.00 |
EC TOTAL (IV) | 8 777 261.00 | 7 215 895.00 | | 8 777 261.00 |
EE Grand total (I to V) | 9 415 364.00 | 7 762 934.00 | | 9 415 364.00 |
EG Accrued income and payables due within one year | 8 777 261.00 | 7 215 895.00 | | 8 777 261.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 249 287.00 | | 1 249 287.00 | 1 249 287.00 |
FJ Net sales | 1 249 287.00 | | 1 249 287.00 | 1 249 287.00 |
FQ Other income | | | 5 375.00 | |
FR Total operating income (I) | | | 1 254 662.00 | |
FW Other purchases and external expenses | | | 1 073 427.00 | |
FX Taxes, duties, and similar payments | | | 1 104.00 | |
GF Total Operating Expenses (II) | | | 1 074 531.00 | |
GG - OPERATING RESULT (I - II) | | | 180 130.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 62 901.00 | |
GL Other interest and similar income | | | 9 339.00 | |
GP Total financial income (V) | | | 72 240.00 | |
GR Interest and similar expenses | | | 2 819.00 | |
GU Total financial expenses (VI) | | | 2 819.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 69 420.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 249 550.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 18.00 | 1 551.00 | | 18.00 |
HD Total exceptional income (VII) | 18.00 | 1 551.00 | | 18.00 |
HE Exceptional expenses on management operations | 2.00 | 2.00 | | 2.00 |
HH Total exceptional expenses (VIII) | 2.00 | 2.00 | | 2.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 17.00 | 1 548.00 | | 17.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 326 920.00 | 1 205 780.00 | | 1 326 920.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 077 352.00 | 1 021 171.00 | | 1 077 352.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 249 567.00 | 184 608.00 | | 249 567.00 |
