| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 184.00 | 2 184.00 | | 2 184.00 |
AH Goodwill | 635 000.00 | | 635 000.00 | 635 000.00 |
AR Technical installations, industrial equipment and tools | 31 450.00 | 29 285.00 | 2 165.00 | 31 450.00 |
AT Other tangible assets | 69 853.00 | 57 207.00 | 12 646.00 | 69 853.00 |
BD Other fixed assets | 5 050.00 | | 5 050.00 | 5 050.00 |
BH Other financial assets | 27 327.00 | | 27 327.00 | 27 327.00 |
BJ TOTAL (I) | 770 864.00 | 88 676.00 | 682 188.00 | 770 864.00 |
BX Customers and related accounts | 93 671.00 | | 93 671.00 | 93 671.00 |
BZ Other receivables | 22 378.00 | | 22 378.00 | 22 378.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 62 893.00 | | 62 893.00 | 62 893.00 |
CH Prepaid expenses | 361.00 | | 361.00 | 361.00 |
CJ TOTAL (II) | 179 303.00 | | 179 303.00 | 179 303.00 |
CO Grand total (0 to V) | 950 167.00 | 88 676.00 | 861 491.00 | 950 167.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DH Retained earnings | -147 619.00 | -162 104.00 | | -147 619.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 31 127.00 | 14 484.00 | | 31 127.00 |
DL TOTAL (I) | -111 492.00 | -142 619.00 | | -111 492.00 |
DV Miscellaneous Loans and Financial Debts (4) | 922 114.00 | 922 114.00 | | 922 114.00 |
DX Trade payables and related accounts | 9 292.00 | 10 275.00 | | 9 292.00 |
DY Tax and social security liabilities | 15 612.00 | 8 468.00 | | 15 612.00 |
EA Other liabilities | 25 965.00 | 26 642.00 | | 25 965.00 |
EC TOTAL (IV) | 972 984.00 | 967 499.00 | | 972 984.00 |
EE Grand total (I to V) | 861 491.00 | 824 880.00 | | 861 491.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | | |
FG Production sold - services | 108 233.00 | | 108 233.00 | 108 233.00 |
FJ Net sales | 108 233.00 | | 108 233.00 | 108 233.00 |
FQ Other income | | | 3 494.00 | |
FR Total operating income (I) | | | 111 727.00 | |
FT Inventory change (goods) | | | | |
FW Other purchases and external expenses | | | 66 448.00 | |
FX Taxes, duties, and similar payments | | | 3 512.00 | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 10 645.00 | |
GE Other Expenses | | | 65.00 | |
GF Total Operating Expenses (II) | | | 80 669.00 | |
GG - OPERATING RESULT (I - II) | | | 31 057.00 | |
GL Other interest and similar income | | | 70.00 | |
GP Total financial income (V) | | | 70.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 70.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 31 127.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 111 797.00 | 109 465.00 | | 111 797.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 80 669.00 | 94 981.00 | | 80 669.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 31 127.00 | 14 484.00 | | 31 127.00 |
