| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 22 178.00 | 8 073.00 | 14 104.00 | 22 178.00 |
BD Other fixed assets | 30 525.00 | | 30 525.00 | 30 525.00 |
BH Other financial assets | 1 200.00 | | 1 200.00 | 1 200.00 |
BJ TOTAL (I) | 53 903.00 | 8 073.00 | 45 829.00 | 53 903.00 |
BZ Other receivables | 2 618.00 | | 2 618.00 | 2 618.00 |
CD Marketable securities | 175 000.00 | | 175 000.00 | 175 000.00 |
CF Cash and cash equivalents | 282 203.00 | | 282 203.00 | 282 203.00 |
CH Prepaid expenses | 1 188.00 | | 1 188.00 | 1 188.00 |
CJ TOTAL (II) | 461 008.00 | | 461 008.00 | 461 008.00 |
CO Grand total (0 to V) | 514 911.00 | 8 073.00 | 506 837.00 | 514 911.00 |
CP Shares due in less than one year | 1 200.00 | | | 1 200.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | 3 000.00 | | 3 000.00 |
DD Legal reserve (1) | 300.00 | 300.00 | | 300.00 |
DG Other reserves | 287 837.00 | 182 244.00 | | 287 837.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 163 872.00 | 105 593.00 | | 163 872.00 |
DL TOTAL (I) | 455 009.00 | 291 137.00 | | 455 009.00 |
DV Miscellaneous Loans and Financial Debts (4) | 335.00 | 484.00 | | 335.00 |
DX Trade payables and related accounts | 4 965.00 | 17 237.00 | | 4 965.00 |
DY Tax and social security liabilities | 46 528.00 | 14 062.00 | | 46 528.00 |
EC TOTAL (IV) | 51 828.00 | 31 784.00 | | 51 828.00 |
EE Grand total (I to V) | 506 837.00 | 322 921.00 | | 506 837.00 |
EI Including equity loans | 335.00 | | | 335.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 429 373.00 | |
FJ Net sales | | | 429 373.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 940.00 | |
FQ Other income | | | 7.00 | |
FR Total operating income (I) | | | 433 320.00 | |
FW Other purchases and external expenses | | | 112 466.00 | |
FX Taxes, duties, and similar payments | | | 3 660.00 | |
FY Salaries and Wages | | | 62 461.00 | |
FZ Social Security Contributions | | | 22 735.00 | |
GB Operating Expenses - Provisions | | | 2 638.00 | |
GE Other Expenses | | | 4 000.00 | |
GF Total Operating Expenses (II) | | | 207 960.00 | |
GG - OPERATING RESULT (I - II) | | | 225 360.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 225 360.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | | 79.00 | | |
HH Total exceptional expenses (VIII) | 1 687.00 | | | 1 687.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 687.00 | 79.00 | | -1 687.00 |
HK Income tax | 59 801.00 | 36 570.00 | | 59 801.00 |
HL TOTAL REVENUE (I + III + V + VII) | 433 320.00 | 273 583.00 | | 433 320.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 269 448.00 | 167 990.00 | | 269 448.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 163 872.00 | 105 593.00 | | 163 872.00 |
