| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 827.00 | 200.00 | 1 627.00 | 1 827.00 |
AT Other tangible assets | 4 872.00 | 292.00 | 4 581.00 | 4 872.00 |
BH Other financial assets | 2 166.00 | | 2 166.00 | 2 166.00 |
BJ TOTAL (I) | 1 329 003.00 | 492.00 | 1 328 511.00 | 1 329 003.00 |
BX Customers and related accounts | 28 033.00 | | 28 033.00 | 28 033.00 |
BZ Other receivables | 499 300.00 | | 499 300.00 | 499 300.00 |
CF Cash and cash equivalents | 257 850.00 | | 257 850.00 | 257 850.00 |
CH Prepaid expenses | 261.00 | | 261.00 | 261.00 |
CJ TOTAL (II) | 785 445.00 | | 785 445.00 | 785 445.00 |
CO Grand total (0 to V) | 2 114 447.00 | 492.00 | 2 113 955.00 | 2 114 447.00 |
CS Evaluated investments - equity method | 1 320 138.00 | | 1 320 138.00 | 1 320 138.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 185 000.00 | 185 000.00 | | 185 000.00 |
DD Legal reserve (1) | 18 500.00 | 18 500.00 | | 18 500.00 |
DH Retained earnings | 1 438 674.00 | 1 346 730.00 | | 1 438 674.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 438 584.00 | 291 945.00 | | 438 584.00 |
DL TOTAL (I) | 2 080 758.00 | 1 842 174.00 | | 2 080 758.00 |
DU Loans and Debts from Credit Institutions (3) | 61.00 | 43.00 | | 61.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 652.00 | 3 421.00 | | 4 652.00 |
DX Trade payables and related accounts | 11 709.00 | 2 647.00 | | 11 709.00 |
DY Tax and social security liabilities | 11 469.00 | 9 848.00 | | 11 469.00 |
EA Other liabilities | 5 308.00 | 4 664.00 | | 5 308.00 |
EC TOTAL (IV) | 33 197.00 | 20 623.00 | | 33 197.00 |
EE Grand total (I to V) | 2 113 955.00 | 1 862 797.00 | | 2 113 955.00 |
EI Including equity loans | 4 652.00 | | | 4 652.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 53 177.00 | |
FJ Net sales | | | 53 177.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 295.00 | |
FR Total operating income (I) | | | 57 473.00 | |
FW Other purchases and external expenses | | | 16 361.00 | |
FX Taxes, duties, and similar payments | | | 1 424.00 | |
FY Salaries and Wages | | | 32 859.00 | |
FZ Social Security Contributions | | | 13 745.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 492.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 64 882.00 | |
GG - OPERATING RESULT (I - II) | | | -7 410.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 445 000.00 | |
GL Other interest and similar income | | | 3 702.00 | |
GP Total financial income (V) | | | 448 702.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 448 702.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 441 292.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 708.00 | 1 705.00 | | 2 708.00 |
HL TOTAL REVENUE (I + III + V + VII) | 506 174.00 | 350 928.00 | | 506 174.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 67 590.00 | 58 983.00 | | 67 590.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 438 584.00 | 291 945.00 | | 438 584.00 |
