| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 2 487.00 | 2 487.00 | | 2 487.00 |
AR Technical installations, industrial equipment and tools | 3 398.00 | 2 434.00 | 964.00 | 3 398.00 |
AT Other tangible assets | 4 757.00 | 3 097.00 | 1 660.00 | 4 757.00 |
BJ TOTAL (I) | 10 642.00 | 8 017.00 | 2 625.00 | 10 642.00 |
BX Customers and related accounts | 13 352.00 | | 13 352.00 | 13 352.00 |
BZ Other receivables | 417.00 | | 417.00 | 417.00 |
CD Marketable securities | 29 469.00 | | 29 469.00 | 29 469.00 |
CF Cash and cash equivalents | 218 887.00 | | 218 887.00 | 218 887.00 |
CJ TOTAL (II) | 262 125.00 | | 262 125.00 | 262 125.00 |
CO Grand total (0 to V) | 272 767.00 | 8 017.00 | 264 750.00 | 272 767.00 |
| |
| 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 | 212 280.00 | 193 603.00 | | 212 280.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 20 247.00 | 18 677.00 | | 20 247.00 |
DL TOTAL (I) | 240 911.00 | 220 665.00 | | 240 911.00 |
DU Loans and Debts from Credit Institutions (3) | 127.00 | 123.00 | | 127.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 441.00 | 1 147.00 | | 7 441.00 |
DX Trade payables and related accounts | 2 777.00 | 5 561.00 | | 2 777.00 |
DY Tax and social security liabilities | 13 493.00 | 19 597.00 | | 13 493.00 |
EC TOTAL (IV) | 23 839.00 | 26 428.00 | | 23 839.00 |
EE Grand total (I to V) | 264 750.00 | 247 093.00 | | 264 750.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 127.00 | 123.00 | | 127.00 |
EI Including equity loans | 7 441.00 | | | 7 441.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 207 784.00 | | 207 784.00 | 207 784.00 |
FJ Net sales | 207 784.00 | | 207 784.00 | 207 784.00 |
FO Operating subsidies | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 807.00 | |
FQ Other income | | | 576.00 | |
FR Total operating income (I) | | | 209 167.00 | |
FW Other purchases and external expenses | | | 18 941.00 | |
FX Taxes, duties, and similar payments | | | 8 185.00 | |
FY Salaries and Wages | | | 138 050.00 | |
FZ Social Security Contributions | | | 20 189.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 704.00 | |
GE Other Expenses | | | 31.00 | |
GF Total Operating Expenses (II) | | | 186 098.00 | |
GG - OPERATING RESULT (I - II) | | | 23 069.00 | |
GL Other interest and similar income | | | 193.00 | |
GP Total financial income (V) | | | 193.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 193.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 23 262.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 162.00 | | |
HF Exceptional expenses on capital transactions | | 26.00 | | |
HH Total exceptional expenses (VIII) | | 188.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -188.00 | | |
HK Income tax | 3 015.00 | 2 218.00 | | 3 015.00 |
HL TOTAL REVENUE (I + III + V + VII) | 209 360.00 | 199 441.00 | | 209 360.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 189 113.00 | 180 764.00 | | 189 113.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 20 247.00 | 18 677.00 | | 20 247.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 2 777.00 | 2 777.00 | | 2 777.00 |
8K Other liabilities (including liabilities related to repo transactions) | 7 441.00 | 7 441.00 | | 7 441.00 |
UX Other trade receivables | 13 352.00 | 13 352.00 | | 13 352.00 |
VG Loans with a maturity of up to one year at origin | 127.00 | 127.00 | | 127.00 |
VP Miscellaneous | 417.00 | 417.00 | | 417.00 |
VQ Other Taxes, Duties, and Similar Debts | 13 493.00 | 13 493.00 | | 13 493.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 13 770.00 | 13 770.00 | | 13 770.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 23 839.00 | 23 839.00 | | 23 839.00 |
