| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 149.00 | 1 149.00 | | 1 149.00 |
AF Concessions, Patents and Similar Rights | 8 680.00 | 3 675.00 | 5 005.00 | 8 680.00 |
AP Buildings | 44 445.00 | 28 265.00 | 16 180.00 | 44 445.00 |
AT Other tangible assets | 20 880.00 | 12 754.00 | 8 126.00 | 20 880.00 |
BF Loans | | | | |
BH Other financial assets | 4 280.00 | | 4 280.00 | 4 280.00 |
BJ TOTAL (I) | 80 034.00 | 45 844.00 | 34 191.00 | 80 034.00 |
BX Customers and related accounts | 7 200.00 | | 7 200.00 | 7 200.00 |
BZ Other receivables | 814 381.00 | | 814 381.00 | 814 381.00 |
CF Cash and cash equivalents | 1 538 482.00 | | 1 538 482.00 | 1 538 482.00 |
CH Prepaid expenses | 4 277.00 | | 4 277.00 | 4 277.00 |
CJ TOTAL (II) | 2 364 340.00 | | 2 364 340.00 | 2 364 340.00 |
CO Grand total (0 to V) | 2 444 374.00 | 45 844.00 | 2 398 531.00 | 2 444 374.00 |
CP Shares due in less than one year | 4 280.00 | | | 4 280.00 |
CU Other investments | 600.00 | | 600.00 | 600.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 260 000.00 | 1 260 000.00 | | 1 260 000.00 |
DD Legal reserve (1) | 126 000.00 | 15 000.00 | | 126 000.00 |
DH Retained earnings | 903 143.00 | 1 104 655.00 | | 903 143.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 31 952.00 | 30 204.00 | | 31 952.00 |
DL TOTAL (I) | 2 321 095.00 | 2 409 858.00 | | 2 321 095.00 |
DX Trade payables and related accounts | 25 484.00 | 6 013.00 | | 25 484.00 |
DY Tax and social security liabilities | 51 672.00 | 61 521.00 | | 51 672.00 |
EA Other liabilities | 279.00 | 3 701.00 | | 279.00 |
EC TOTAL (IV) | 77 436.00 | 71 235.00 | | 77 436.00 |
EE Grand total (I to V) | 2 398 531.00 | 2 481 093.00 | | 2 398 531.00 |
EG Accrued income and payables due within one year | 77 436.00 | 71 235.00 | | 77 436.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 267 123.00 | | 267 123.00 | 267 123.00 |
FJ Net sales | 267 123.00 | | 267 123.00 | 267 123.00 |
FQ Other income | | | 394 695.00 | |
FR Total operating income (I) | | | 661 818.00 | |
FW Other purchases and external expenses | | | 228 777.00 | |
FX Taxes, duties, and similar payments | | | 4 349.00 | |
FY Salaries and Wages | | | 149 517.00 | |
FZ Social Security Contributions | | | 69 892.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 9 052.00 | |
GF Total Operating Expenses (II) | | | 461 588.00 | |
GG - OPERATING RESULT (I - II) | | | 200 230.00 | |
GR Interest and similar expenses | | | 163 392.00 | |
GU Total financial expenses (VI) | | | 163 392.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -163 392.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 36 838.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 2 822.00 | 8 831.00 | | 2 822.00 |
HA Exceptional income from management transactions | 1 250.00 | 183.00 | | 1 250.00 |
HB Exceptional income from capital transactions | 7 300.00 | 2 239.00 | | 7 300.00 |
HD Total exceptional income (VII) | 8 550.00 | 2 421.00 | | 8 550.00 |
HE Exceptional expenses on management operations | -1.00 | | | -1.00 |
HF Exceptional expenses on capital transactions | 7 300.00 | 454.00 | | 7 300.00 |
HH Total exceptional expenses (VIII) | 7 299.00 | 454.00 | | 7 299.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 251.00 | 1 967.00 | | 1 251.00 |
HK Income tax | 6 137.00 | 7 706.00 | | 6 137.00 |
HL TOTAL REVENUE (I + III + V + VII) | 670 368.00 | 571 834.00 | | 670 368.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 638 416.00 | 541 631.00 | | 638 416.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 31 952.00 | 30 204.00 | | 31 952.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 73 462.00 | | 13 872.00 | 73 462.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 149.00 | | | 1 149.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 7 300.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 7 300.00 | 4 880.00 | |
I4 DECREASES Grand Total | | 7 300.00 | 80 034.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 149.00 | |
IO DECREASES Total including other intangible assets | | | 8 680.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 65 325.00 | |
KD ACQUISITIONS Total including other intangible assets | 3 590.00 | | 5 090.00 | 3 590.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 56 543.00 | | 8 782.00 | 56 543.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 12 180.00 | | | 12 180.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 36 791.00 | 9 052.00 | | 36 791.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1 149.00 | | | 1 149.00 |
PE DEPRECIATION Total including other intangible assets | 3 590.00 | 85.00 | | 3 590.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 32 052.00 | 8 967.00 | | 32 052.00 |
