| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 613.00 | 613.00 | | 613.00 |
BJ TOTAL (I) | 83 412.00 | 613.00 | 82 799.00 | 83 412.00 |
BZ Other receivables | 42 827.00 | | 42 827.00 | 42 827.00 |
CF Cash and cash equivalents | 38 376.00 | | 38 376.00 | 38 376.00 |
CJ TOTAL (II) | 81 203.00 | | 81 203.00 | 81 203.00 |
CO Grand total (0 to V) | 164 615.00 | 613.00 | 164 002.00 | 164 615.00 |
CS Evaluated investments - equity method | 82 799.00 | | 82 799.00 | 82 799.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 55 500.00 | 55 500.00 | | 55 500.00 |
DD Legal reserve (1) | 5 500.00 | 5 500.00 | | 5 500.00 |
DG Other reserves | 42 740.00 | 16 720.00 | | 42 740.00 |
DH Retained earnings | | 15 219.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 17 606.00 | 25 801.00 | | 17 606.00 |
DL TOTAL (I) | 121 346.00 | 118 740.00 | | 121 346.00 |
DV Miscellaneous Loans and Financial Debts (4) | 34 067.00 | 23 359.00 | | 34 067.00 |
DX Trade payables and related accounts | 6 896.00 | 3 743.00 | | 6 896.00 |
DY Tax and social security liabilities | 1 693.00 | 4 117.00 | | 1 693.00 |
EC TOTAL (IV) | 42 656.00 | 31 219.00 | | 42 656.00 |
EE Grand total (I to V) | 164 002.00 | 149 959.00 | | 164 002.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 7 800.00 | |
FJ Net sales | | | 7 800.00 | |
FQ Other income | | | 67.00 | |
FR Total operating income (I) | | | 7 867.00 | |
FW Other purchases and external expenses | | | 9 534.00 | |
FX Taxes, duties, and similar payments | | | 3.00 | |
FY Salaries and Wages | | | 11 004.00 | |
FZ Social Security Contributions | | | 10 204.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 30 745.00 | |
GG - OPERATING RESULT (I - II) | | | -22 878.00 | |
GP Total financial income (V) | | | 42 483.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 42 483.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 19 606.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | | 23 100.00 | | |
HH Total exceptional expenses (VIII) | | 9 714.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 13 386.00 | | |
HJ Employee participation in company results | 2 000.00 | 2 400.00 | | 2 000.00 |
HL TOTAL REVENUE (I + III + V + VII) | 50 350.00 | 61 087.00 | | 50 350.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 32 744.00 | 35 286.00 | | 32 744.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 17 606.00 | 25 801.00 | | 17 606.00 |
