| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 11 634.00 | 5 349.00 | 6 286.00 | 11 634.00 |
BD Other fixed assets | 10 039.00 | | 10 039.00 | 10 039.00 |
BJ TOTAL (I) | 4 357 430.00 | 5 349.00 | 4 352 082.00 | 4 357 430.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 781 958.00 | | 781 958.00 | 781 958.00 |
CF Cash and cash equivalents | 246 281.00 | | 246 281.00 | 246 281.00 |
CH Prepaid expenses | 35 435.00 | | 35 435.00 | 35 435.00 |
CJ TOTAL (II) | 1 063 674.00 | | 1 063 674.00 | 1 063 674.00 |
CO Grand total (0 to V) | 5 421 104.00 | 5 349.00 | 5 415 756.00 | 5 421 104.00 |
CU Other investments | 4 335 757.00 | | 4 335 757.00 | 4 335 757.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 048 600.00 | 1 048 600.00 | | 1 048 600.00 |
DD Legal reserve (1) | 104 860.00 | 104 860.00 | | 104 860.00 |
DG Other reserves | 1 617 641.00 | 1 305 599.00 | | 1 617 641.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 307 919.00 | 312 042.00 | | 307 919.00 |
DK Regulated provisions | 169 814.00 | 169 814.00 | | 169 814.00 |
DL TOTAL (I) | 3 248 834.00 | 2 940 915.00 | | 3 248 834.00 |
DU Loans and Debts from Credit Institutions (3) | 1 998 202.00 | 2 291 628.00 | | 1 998 202.00 |
DV Miscellaneous Loans and Financial Debts (4) | 115 599.00 | 99 981.00 | | 115 599.00 |
DW Advances and down payments received on current orders | 9 420.00 | | | 9 420.00 |
DX Trade payables and related accounts | 2 363.00 | 2 304.00 | | 2 363.00 |
DY Tax and social security liabilities | 41 338.00 | 42 678.00 | | 41 338.00 |
EA Other liabilities | | 8 280.00 | | |
EC TOTAL (IV) | 2 166 922.00 | 2 444 870.00 | | 2 166 922.00 |
EE Grand total (I to V) | 5 415 756.00 | 5 385 785.00 | | 5 415 756.00 |
EG Accrued income and payables due within one year | 502 329.00 | 481 503.00 | | 502 329.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 244 000.00 | | 244 000.00 | 244 000.00 |
FJ Net sales | 244 000.00 | | 244 000.00 | 244 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 244 001.00 | |
FW Other purchases and external expenses | | | 11 987.00 | |
FX Taxes, duties, and similar payments | | | 14 177.00 | |
FY Salaries and Wages | | | 153 400.00 | |
FZ Social Security Contributions | | | 50 366.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 327.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 232 257.00 | |
GG - OPERATING RESULT (I - II) | | | 11 745.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 361 425.00 | |
GL Other interest and similar income | | | 207.00 | |
GP Total financial income (V) | | | 361 631.00 | |
GR Interest and similar expenses | | | 80 462.00 | |
GU Total financial expenses (VI) | | | 80 462.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 281 170.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 292 915.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 2 400.00 | | |
HD Total exceptional income (VII) | | 2 400.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 2 400.00 | | |
HK Income tax | -15 004.00 | -18 979.00 | | -15 004.00 |
HL TOTAL REVENUE (I + III + V + VII) | 605 633.00 | 592 234.00 | | 605 633.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 297 714.00 | 280 192.00 | | 297 714.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 307 919.00 | 312 042.00 | | 307 919.00 |
