| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 5 253.00 | 5 253.00 | | 5 253.00 |
AH Goodwill | 593 170.00 | 149 170.00 | 444 000.00 | 593 170.00 |
AT Other tangible assets | 43 465.00 | 36 493.00 | 6 972.00 | 43 465.00 |
BH Other financial assets | 50.00 | | 50.00 | 50.00 |
BJ TOTAL (I) | 647 239.00 | 195 717.00 | 451 522.00 | 647 239.00 |
BZ Other receivables | 88 754.00 | | 88 754.00 | 88 754.00 |
CF Cash and cash equivalents | 99 326.00 | | 99 326.00 | 99 326.00 |
CH Prepaid expenses | 1 099.00 | | 1 099.00 | 1 099.00 |
CJ TOTAL (II) | 189 180.00 | | 189 180.00 | 189 180.00 |
CO Grand total (0 to V) | 836 420.00 | 195 717.00 | 640 703.00 | 836 420.00 |
CU Other investments | 5 300.00 | 4 800.00 | 500.00 | 5 300.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 457 347.00 | | | 457 347.00 |
DB Share, merger, contribution premiums, etc. | 77 556.00 | | | 77 556.00 |
DD Legal reserve (1) | 45 734.00 | | | 45 734.00 |
DG Other reserves | 745.00 | | | 745.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 37 007.00 | | | 37 007.00 |
DL TOTAL (I) | 618 391.00 | | | 618 391.00 |
DX Trade payables and related accounts | 4 445.00 | | | 4 445.00 |
EA Other liabilities | 17 866.00 | | | 17 866.00 |
EC TOTAL (IV) | 22 311.00 | | | 22 311.00 |
EE Grand total (I to V) | 640 703.00 | | | 640 703.00 |
EG Accrued income and payables due within one year | 22 311.00 | | | 22 311.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 113 289.00 | | 113 289.00 | 113 289.00 |
FJ Net sales | 113 289.00 | | 113 289.00 | 113 289.00 |
FR Total operating income (I) | | | 113 289.00 | |
FW Other purchases and external expenses | | | 26 793.00 | |
FX Taxes, duties, and similar payments | | | 695.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 275.00 | |
GB Operating Expenses - Provisions | | | 40 000.00 | |
GF Total Operating Expenses (II) | | | 68 764.00 | |
GG - OPERATING RESULT (I - II) | | | 44 525.00 | |
GR Interest and similar expenses | | | 8.00 | |
GU Total financial expenses (VI) | | | 8.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -8.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 44 516.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 7 509.00 | | | 7 509.00 |
HL TOTAL REVENUE (I + III + V + VII) | 113 289.00 | | | 113 289.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 76 281.00 | | | 76 281.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 37 007.00 | | | 37 007.00 |