| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 16 173.00 | | 16 173.00 | 16 173.00 |
AH Goodwill | 208 000.00 | | 208 000.00 | 208 000.00 |
AR Technical installations, industrial equipment and tools | 6 891.00 | 6 891.00 | | 6 891.00 |
AT Other tangible assets | 120 920.00 | 120 920.00 | | 120 920.00 |
BJ TOTAL (I) | 351 984.00 | 127 811.00 | 224 173.00 | 351 984.00 |
BX Customers and related accounts | 9 347.00 | | 9 347.00 | 9 347.00 |
BZ Other receivables | 6 110.00 | | 6 110.00 | 6 110.00 |
CF Cash and cash equivalents | 1 760.00 | | 1 760.00 | 1 760.00 |
CJ TOTAL (II) | 17 217.00 | | 17 217.00 | 17 217.00 |
CO Grand total (0 to V) | 369 201.00 | 127 811.00 | 241 390.00 | 369 201.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 90 645.00 | 60 941.00 | | 90 645.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 33 810.00 | 29 703.00 | | 33 810.00 |
DL TOTAL (I) | 135 456.00 | 101 645.00 | | 135 456.00 |
DU Loans and Debts from Credit Institutions (3) | 6.00 | | | 6.00 |
DV Miscellaneous Loans and Financial Debts (4) | 75 000.00 | 106 838.00 | | 75 000.00 |
DX Trade payables and related accounts | 23 683.00 | 19 264.00 | | 23 683.00 |
DY Tax and social security liabilities | 7 246.00 | 7 337.00 | | 7 246.00 |
EC TOTAL (IV) | 105 935.00 | 133 439.00 | | 105 935.00 |
EE Grand total (I to V) | 241 390.00 | 235 084.00 | | 241 390.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 79 896.00 | | 79 896.00 | 79 896.00 |
FJ Net sales | 79 896.00 | | 79 896.00 | 79 896.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 79 897.00 | |
FW Other purchases and external expenses | | | 38 650.00 | |
FX Taxes, duties, and similar payments | | | 545.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 39 196.00 | |
GG - OPERATING RESULT (I - II) | | | 40 701.00 | |
GR Interest and similar expenses | | | 1 171.00 | |
GU Total financial expenses (VI) | | | 1 771.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 171.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 39 530.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 545.00 | 545.00 | | 545.00 |
HD Total exceptional income (VII) | 545.00 | 545.00 | | 545.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 545.00 | 545.00 | | 545.00 |
HK Income tax | 6 265.00 | 5 242.00 | | 6 265.00 |
HL TOTAL REVENUE (I + III + V + VII) | 80 442.00 | 79 094.00 | | 80 442.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 46 631.00 | 49 391.00 | | 46 631.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 33 810.00 | 29 703.00 | | 33 810.00 |
