| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 067.00 | 1 067.00 | | 1 067.00 |
AT Other tangible assets | 1 299.00 | 1 299.00 | | 1 299.00 |
BH Other financial assets | 2 222.00 | | 2 222.00 | 2 222.00 |
BJ TOTAL (I) | 4 588.00 | 2 366.00 | 2 222.00 | 4 588.00 |
BT Goods | 131 841.00 | | 131 841.00 | 131 841.00 |
BX Customers and related accounts | 25 425.00 | | 25 425.00 | 25 425.00 |
BZ Other receivables | 1 085.00 | | 1 085.00 | 1 085.00 |
CD Marketable securities | 332 144.00 | | 332 144.00 | 332 144.00 |
CF Cash and cash equivalents | 83 825.00 | | 83 825.00 | 83 825.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 574 321.00 | | 574 321.00 | 574 321.00 |
CO Grand total (0 to V) | 578 909.00 | 2 366.00 | 576 543.00 | 578 909.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 64 000.00 | 64 000.00 | | 64 000.00 |
DD Legal reserve (1) | 6 400.00 | 6 400.00 | | 6 400.00 |
DG Other reserves | 442 214.00 | 410 552.00 | | 442 214.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 34 296.00 | 31 662.00 | | 34 296.00 |
DL TOTAL (I) | 546 910.00 | 512 614.00 | | 546 910.00 |
DV Miscellaneous Loans and Financial Debts (4) | 23 626.00 | 23 991.00 | | 23 626.00 |
DX Trade payables and related accounts | 4 156.00 | 4 045.00 | | 4 156.00 |
DY Tax and social security liabilities | 1 852.00 | 1 941.00 | | 1 852.00 |
EC TOTAL (IV) | 29 633.00 | 29 977.00 | | 29 633.00 |
EE Grand total (I to V) | 576 543.00 | 542 590.00 | | 576 543.00 |
EG Accrued income and payables due within one year | 29 633.00 | 29 977.00 | | 29 633.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 63 734.00 | | 63 734.00 | 63 734.00 |
FJ Net sales | 63 734.00 | | 63 734.00 | 63 734.00 |
FR Total operating income (I) | | | 63 734.00 | |
FW Other purchases and external expenses | | | 18 423.00 | |
FX Taxes, duties, and similar payments | | | 6 020.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GF Total Operating Expenses (II) | | | 24 443.00 | |
GG - OPERATING RESULT (I - II) | | | 39 291.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 39 291.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 730.00 | | | 730.00 |
HB Exceptional income from capital transactions | 6 426.00 | | | 6 426.00 |
HD Total exceptional income (VII) | 7 156.00 | | | 7 156.00 |
HE Exceptional expenses on management operations | | 9.00 | | |
HF Exceptional expenses on capital transactions | 6 426.00 | | | 6 426.00 |
HH Total exceptional expenses (VIII) | 6 426.00 | 9.00 | | 6 426.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 730.00 | -9.00 | | 730.00 |
HK Income tax | 5 725.00 | 5 312.00 | | 5 725.00 |
HL TOTAL REVENUE (I + III + V + VII) | 70 890.00 | 62 883.00 | | 70 890.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 36 594.00 | 31 222.00 | | 36 594.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 34 296.00 | 31 662.00 | | 34 296.00 |
