| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 7 808.00 | 4 045.00 | 3 763.00 | 7 808.00 |
BB Receivables related to investments | 16 000.00 | | 16 000.00 | 16 000.00 |
BJ TOTAL (I) | 1 122 300.00 | 4 045.00 | 1 118 255.00 | 1 122 300.00 |
BV Advances and down payments on orders | | | 2.00 | |
BZ Other receivables | 308.00 | | 308.00 | 308.00 |
CF Cash and cash equivalents | 178 430.00 | | 178 430.00 | 178 430.00 |
CJ TOTAL (II) | 178 738.00 | | 178 738.00 | 178 738.00 |
CO Grand total (0 to V) | 1 301 038.00 | 4 045.00 | 1 296 993.00 | 1 301 038.00 |
CP Shares due in less than one year | 16 000.00 | | | 16 000.00 |
CU Other investments | 1 098 492.00 | | 1 098 492.00 | 1 098 492.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 500.00 | 1 500.00 | | 1 500.00 |
DD Legal reserve (1) | 150.00 | 150.00 | | 150.00 |
DG Other reserves | 1 243 086.00 | 1 251 037.00 | | 1 243 086.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 10 156.00 | 2 049.00 | | 10 156.00 |
DL TOTAL (I) | 1 254 892.00 | 1 254 736.00 | | 1 254 892.00 |
DV Miscellaneous Loans and Financial Debts (4) | 122.00 | | | 122.00 |
DX Trade payables and related accounts | 1 445.00 | 1 427.00 | | 1 445.00 |
DY Tax and social security liabilities | 40 535.00 | 17 813.00 | | 40 535.00 |
EC TOTAL (IV) | 42 102.00 | 19 240.00 | | 42 102.00 |
EE Grand total (I to V) | 1 296 993.00 | 1 273 976.00 | | 1 296 993.00 |
EG Accrued income and payables due within one year | 42 102.00 | 19 240.00 | | 42 102.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 231 500.00 | | 231 500.00 | 231 500.00 |
FJ Net sales | 231 500.00 | | 231 500.00 | 231 500.00 |
FO Operating subsidies | | | 1 250.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 232 752.00 | |
FW Other purchases and external expenses | | | 16 786.00 | |
FX Taxes, duties, and similar payments | | | 16 325.00 | |
FY Salaries and Wages | | | 134 305.00 | |
FZ Social Security Contributions | | | 52 622.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 912.00 | |
GE Other Expenses | | | 73.00 | |
GF Total Operating Expenses (II) | | | 221 024.00 | |
GG - OPERATING RESULT (I - II) | | | 11 728.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 11 728.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 50 316.00 | 48 083.00 | | 50 316.00 |
HE Exceptional expenses on management operations | | 300.00 | | |
HH Total exceptional expenses (VIII) | | 300.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -300.00 | | |
HK Income tax | 1 572.00 | 414.00 | | 1 572.00 |
HL TOTAL REVENUE (I + III + V + VII) | 232 752.00 | 208 502.00 | | 232 752.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 222 596.00 | 206 453.00 | | 222 596.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 10 156.00 | 2 049.00 | | 10 156.00 |
