| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 34 915.00 | 34 915.00 | | 34 915.00 |
AT Other tangible assets | 6 493.00 | 6 493.00 | | 6 493.00 |
BD Other fixed assets | 45 722.00 | 45 722.00 | | 45 722.00 |
BJ TOTAL (I) | 87 130.00 | 87 130.00 | | 87 130.00 |
BX Customers and related accounts | 68 645.00 | | 68 645.00 | 68 645.00 |
BZ Other receivables | 29 373.00 | | 29 373.00 | 29 373.00 |
CD Marketable securities | 1 510 967.00 | | 1 510 967.00 | 1 510 967.00 |
CF Cash and cash equivalents | 842 206.00 | | 842 206.00 | 842 206.00 |
CJ TOTAL (II) | 2 451 190.00 | | 2 451 190.00 | 2 451 190.00 |
CO Grand total (0 to V) | 2 538 320.00 | 87 130.00 | 2 451 190.00 | 2 538 320.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 120 000.00 | | | 120 000.00 |
DD Legal reserve (1) | 15 559.00 | | | 15 559.00 |
DF Regulated reserves (1) | 2 502.00 | | | 2 502.00 |
DG Other reserves | 1 473 706.00 | | | 1 473 706.00 |
DH Retained earnings | 251 008.00 | | | 251 008.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -31 817.00 | | | -31 817.00 |
DL TOTAL (I) | 1 830 958.00 | | | 1 830 958.00 |
DP Provisions for Risks | 25 088.00 | | | 25 088.00 |
DR TOTAL (IV) | 25 088.00 | | | 25 088.00 |
DV Miscellaneous Loans and Financial Debts (4) | 403 052.00 | | | 403 052.00 |
DX Trade payables and related accounts | 30 655.00 | | | 30 655.00 |
DY Tax and social security liabilities | 105 680.00 | | | 105 680.00 |
EA Other liabilities | 55 757.00 | | | 55 757.00 |
EC TOTAL (IV) | 595 144.00 | | | 595 144.00 |
EE Grand total (I to V) | 2 451 190.00 | | | 2 451 190.00 |
EG Accrued income and payables due within one year | 595 144.00 | | | 595 144.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 638 576.00 | 40 647.00 | 679 223.00 | 638 576.00 |
FG Production sold - services | 6 616.00 | | 6 616.00 | 6 616.00 |
FJ Net sales | 645 192.00 | 40 647.00 | 685 839.00 | 645 192.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 8 297.00 | |
FR Total operating income (I) | | | 694 135.00 | |
FS Purchases of goods (including customs duties) | | | 443 457.00 | |
FU Purchases of raw materials and other supplies | | | 456.00 | |
FW Other purchases and external expenses | | | 41 761.00 | |
FY Salaries and Wages | | | 170 000.00 | |
FZ Social Security Contributions | | | 60 656.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 25 088.00 | |
GF Total Operating Expenses (II) | | | 741 419.00 | |
GG - OPERATING RESULT (I - II) | | | -47 283.00 | |
GL Other interest and similar income | | | 4 160.00 | |
GN Positive exchange differences | | | 7 876.00 | |
GO Net income from sales of marketable securities | | | 102 008.00 | |
GP Total financial income (V) | | | 114 045.00 | |
GS Negative differences of foreign exchange | | | 13 059.00 | |
GT Net expenses on sales of marketable securities | | | 32 546.00 | |
GU Total financial expenses (VI) | | | 45 606.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 68 439.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 21 156.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 60 656.00 | | | 60 656.00 |
HA Exceptional income from management transactions | 2.00 | | | 2.00 |
HD Total exceptional income (VII) | 2.00 | | | 2.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2.00 | | | 2.00 |
HK Income tax | 52 974.00 | | | 52 974.00 |
HL TOTAL REVENUE (I + III + V + VII) | 808 182.00 | | | 808 182.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 839 999.00 | | | 839 999.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -31 817.00 | | | -31 817.00 |
