| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 63 290.00 | 21 237.00 | 42 053.00 | 63 290.00 |
BJ TOTAL (I) | 1 380 270.00 | 21 237.00 | 1 359 033.00 | 1 380 270.00 |
BZ Other receivables | 109 753.00 | | 109 753.00 | 109 753.00 |
CF Cash and cash equivalents | 727 112.00 | | 727 112.00 | 727 112.00 |
CJ TOTAL (II) | 836 865.00 | | 836 865.00 | 836 865.00 |
CO Grand total (0 to V) | 2 217 136.00 | 21 237.00 | 2 195 898.00 | 2 217 136.00 |
CU Other investments | 1 316 980.00 | | 1 316 980.00 | 1 316 980.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 300 000.00 | 1 300 000.00 | | 1 300 000.00 |
DD Legal reserve (1) | 52 520.00 | 38 629.00 | | 52 520.00 |
DG Other reserves | 389 035.00 | 320 102.00 | | 389 035.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 347 995.00 | 277 824.00 | | 347 995.00 |
DL TOTAL (I) | 2 089 550.00 | 1 936 555.00 | | 2 089 550.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 1 063.00 | | |
DX Trade payables and related accounts | 1 548.00 | 3 184.00 | | 1 548.00 |
DY Tax and social security liabilities | 104 301.00 | 43 219.00 | | 104 301.00 |
EA Other liabilities | 499.00 | | | 499.00 |
EC TOTAL (IV) | 106 349.00 | 47 466.00 | | 106 349.00 |
EE Grand total (I to V) | 2 195 898.00 | 1 984 021.00 | | 2 195 898.00 |
EG Accrued income and payables due within one year | 106 349.00 | 47 466.00 | | 106 349.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 504 000.00 | | 504 000.00 | 504 000.00 |
FJ Net sales | 504 000.00 | | 504 000.00 | 504 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 7 596.00 | |
FQ Other income | | | 39.00 | |
FR Total operating income (I) | | | 511 635.00 | |
FW Other purchases and external expenses | | | 16 248.00 | |
FX Taxes, duties, and similar payments | | | 21 033.00 | |
FY Salaries and Wages | | | 220 315.00 | |
FZ Social Security Contributions | | | 135 303.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 12 658.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 405 559.00 | |
GG - OPERATING RESULT (I - II) | | | 106 075.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 302 729.00 | |
GP Total financial income (V) | | | 302 729.00 | |
GR Interest and similar expenses | | | 3 225.00 | |
GU Total financial expenses (VI) | | | 3 225.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 299 504.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 405 579.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 360.00 | | | 1 360.00 |
HB Exceptional income from capital transactions | | 41 000.00 | | |
HD Total exceptional income (VII) | 1 360.00 | 41 000.00 | | 1 360.00 |
HE Exceptional expenses on management operations | | 200.00 | | |
HF Exceptional expenses on capital transactions | | 24 524.00 | | |
HH Total exceptional expenses (VIII) | | 24 724.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 360.00 | 16 276.00 | | 1 360.00 |
HJ Employee participation in company results | 30 852.00 | 22 753.00 | | 30 852.00 |
HK Income tax | 28 092.00 | 7 786.00 | | 28 092.00 |
HL TOTAL REVENUE (I + III + V + VII) | 815 723.00 | 855 272.00 | | 815 723.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 467 728.00 | 577 449.00 | | 467 728.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 347 995.00 | 277 824.00 | | 347 995.00 |
