| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 887.00 | 1 887.00 | | 1 887.00 |
BB Receivables related to investments | 9 800.00 | 9 800.00 | | 9 800.00 |
BJ TOTAL (I) | 2 295 525.00 | 46 387.00 | 2 249 138.00 | 2 295 525.00 |
BX Customers and related accounts | 739 197.00 | | 739 197.00 | 739 197.00 |
BZ Other receivables | 520 837.00 | | 520 837.00 | 520 837.00 |
CD Marketable securities | 1 000.00 | | 1 000.00 | 1 000.00 |
CF Cash and cash equivalents | 65 207.00 | | 65 207.00 | 65 207.00 |
CJ TOTAL (II) | 1 326 243.00 | | 1 326 243.00 | 1 326 243.00 |
CO Grand total (0 to V) | 3 621 769.00 | 46 387.00 | 3 575 382.00 | 3 621 769.00 |
CU Other investments | 2 283 838.00 | 34 700.00 | 2 249 138.00 | 2 283 838.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 030 800.00 | 1 030 800.00 | | 1 030 800.00 |
DB Share, merger, contribution premiums, etc. | 816 960.00 | 816 960.00 | | 816 960.00 |
DD Legal reserve (1) | 103 080.00 | 103 080.00 | | 103 080.00 |
DG Other reserves | 605 676.00 | 529 718.00 | | 605 676.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 100 975.00 | 75 957.00 | | 100 975.00 |
DL TOTAL (I) | 2 657 492.00 | 2 556 516.00 | | 2 657 492.00 |
DV Miscellaneous Loans and Financial Debts (4) | 648 836.00 | 520 575.00 | | 648 836.00 |
DX Trade payables and related accounts | 30 557.00 | 17 905.00 | | 30 557.00 |
DY Tax and social security liabilities | 230 398.00 | 311 376.00 | | 230 398.00 |
EA Other liabilities | 8 097.00 | 8 097.00 | | 8 097.00 |
EC TOTAL (IV) | 917 890.00 | 857 954.00 | | 917 890.00 |
EE Grand total (I to V) | 3 575 382.00 | 3 414 470.00 | | 3 575 382.00 |
EG Accrued income and payables due within one year | 917 890.00 | 857 954.00 | | 917 890.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 455 749.00 | | 1 455 749.00 | 1 455 749.00 |
FJ Net sales | 1 455 749.00 | | 1 455 749.00 | 1 455 749.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 350.00 | |
FR Total operating income (I) | | | 1 456 100.00 | |
FW Other purchases and external expenses | | | 50 523.00 | |
FX Taxes, duties, and similar payments | | | 2 285.00 | |
FY Salaries and Wages | | | 918 244.00 | |
FZ Social Security Contributions | | | 357 888.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | 581.00 | |
GF Total Operating Expenses (II) | | | 1 329 524.00 | |
GG - OPERATING RESULT (I - II) | | | 126 575.00 | |
GL Other interest and similar income | | | 5 802.00 | |
GP Total financial income (V) | | | 5 802.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 5 802.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 132 377.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 300.00 | | |
HH Total exceptional expenses (VIII) | | 300.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -300.00 | | |
HK Income tax | 31 402.00 | 22 598.00 | | 31 402.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 461 902.00 | 1 334 061.00 | | 1 461 902.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 360 926.00 | 1 258 103.00 | | 1 360 926.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 100 975.00 | 75 957.00 | | 100 975.00 |
| |
| 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 | 30 558.00 | 30 558.00 | | 30 558.00 |
8C Staff and Related Accounts | 9 989.00 | 9 989.00 | | 9 989.00 |
8D Social Security and Other Social Organizations | 77 592.00 | 77 592.00 | | 77 592.00 |
8E Income Taxes | 5 089.00 | 5 089.00 | | 5 089.00 |
UL Receivables related to investments | 9 800.00 | | 9 800.00 | 9 800.00 |
UX Other trade receivables | 739 198.00 | 739 198.00 | | 739 198.00 |
UY Staff and related accounts | 850.00 | 850.00 | | 850.00 |
VB VAT | 5 093.00 | 5 093.00 | | 5 093.00 |
VC Group and associates | 514 895.00 | 514 895.00 | | 514 895.00 |
VI Group and Associates | 656 934.00 | 656 934.00 | | 656 934.00 |
VQ Other Taxes, Duties, and Similar Debts | 445.00 | 445.00 | | 445.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 269 836.00 | 1 260 036.00 | 9 800.00 | 1 269 836.00 |
VW VAT | 137 283.00 | 137 283.00 | | 137 283.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 917 890.00 | 917 890.00 | | 917 890.00 |
