| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 380 918.00 | | 380 918.00 | 380 918.00 |
BX Customers and related accounts | 13 920.00 | | 13 920.00 | 13 920.00 |
BZ Other receivables | 3 699.00 | | 3 699.00 | 3 699.00 |
CF Cash and cash equivalents | 150 261.00 | | 150 261.00 | 150 261.00 |
CJ TOTAL (II) | 167 880.00 | | 167 880.00 | 167 880.00 |
CO Grand total (0 to V) | 548 798.00 | | 548 798.00 | 548 798.00 |
CU Other investments | 380 918.00 | | 380 918.00 | 380 918.00 |
| |
| 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 | 112 574.00 | 112 574.00 | | 112 574.00 |
DH Retained earnings | 300 841.00 | 329 352.00 | | 300 841.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 109 112.00 | 91 490.00 | | 109 112.00 |
DL TOTAL (I) | 530 911.00 | 541 800.00 | | 530 911.00 |
DX Trade payables and related accounts | 4 610.00 | 4 550.00 | | 4 610.00 |
DY Tax and social security liabilities | 12 935.00 | 11 111.00 | | 12 935.00 |
EA Other liabilities | 342.00 | 833.00 | | 342.00 |
EC TOTAL (IV) | 17 887.00 | 16 494.00 | | 17 887.00 |
EE Grand total (I to V) | 548 798.00 | 558 293.00 | | 548 798.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 139 200.00 | | 139 200.00 | 139 200.00 |
FJ Net sales | 139 200.00 | | 139 200.00 | 139 200.00 |
FQ Other income | | | 596.00 | |
FR Total operating income (I) | | | 139 796.00 | |
FW Other purchases and external expenses | | | 8 666.00 | |
FX Taxes, duties, and similar payments | | | 3 679.00 | |
FY Salaries and Wages | | | 62 179.00 | |
FZ Social Security Contributions | | | 23 231.00 | |
GE Other Expenses | | | 6.00 | |
GF Total Operating Expenses (II) | | | 97 761.00 | |
GG - OPERATING RESULT (I - II) | | | 42 035.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 74 940.00 | |
GP Total financial income (V) | | | 74 940.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 74 940.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 116 975.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 2 718.00 | | |
HD Total exceptional income (VII) | | 2 718.00 | | |
HE Exceptional expenses on management operations | | 20 547.00 | | |
HH Total exceptional expenses (VIII) | | 20 547.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -17 829.00 | | |
HK Income tax | 7 863.00 | 8 436.00 | | 7 863.00 |
HL TOTAL REVENUE (I + III + V + VII) | 214 736.00 | 216 859.00 | | 214 736.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 105 624.00 | 125 369.00 | | 105 624.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 109 112.00 | 91 490.00 | | 109 112.00 |
| |
| 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 | 4 610.00 | 4 610.00 | | 4 610.00 |
8D Social Security and Other Social Organizations | 12 935.00 | 12 935.00 | | 12 935.00 |
8K Other liabilities (including liabilities related to repo transactions) | 342.00 | 342.00 | | 342.00 |
VS Prepaid expenses | 17 619.00 | 17 619.00 | | 17 619.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 17 619.00 | 17 619.00 | | 17 619.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 17 887.00 | 17 887.00 | | 17 887.00 |
