| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 058.00 | 1 058.00 | | 1 058.00 |
AT Other tangible assets | 1 207.00 | 1 207.00 | | 1 207.00 |
BB Receivables related to investments | 42 714.00 | | 42 714.00 | 42 714.00 |
BJ TOTAL (I) | 436 170.00 | 2 265.00 | 433 905.00 | 436 170.00 |
BX Customers and related accounts | 69 600.00 | | 69 600.00 | 69 600.00 |
BZ Other receivables | 5 933.00 | | 5 933.00 | 5 933.00 |
CF Cash and cash equivalents | 133 742.00 | | 133 742.00 | 133 742.00 |
CJ TOTAL (II) | 209 275.00 | | 209 275.00 | 209 275.00 |
CO Grand total (0 to V) | 645 445.00 | 2 265.00 | 643 180.00 | 645 445.00 |
CP Shares due in less than one year | 42 714.00 | | | 42 714.00 |
CU Other investments | 391 191.00 | | 391 191.00 | 391 191.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 000.00 | 6 000.00 | | 6 000.00 |
DD Legal reserve (1) | 600.00 | 600.00 | | 600.00 |
DG Other reserves | 438 715.00 | 277 575.00 | | 438 715.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 29 966.00 | 161 140.00 | | 29 966.00 |
DK Regulated provisions | 550.00 | 397.00 | | 550.00 |
DL TOTAL (I) | 475 832.00 | 445 712.00 | | 475 832.00 |
DU Loans and Debts from Credit Institutions (3) | 87 631.00 | 123 601.00 | | 87 631.00 |
DV Miscellaneous Loans and Financial Debts (4) | 852.00 | 852.00 | | 852.00 |
DX Trade payables and related accounts | 1 436.00 | 410.00 | | 1 436.00 |
DY Tax and social security liabilities | 43 229.00 | 14 785.00 | | 43 229.00 |
EA Other liabilities | 34 200.00 | | | 34 200.00 |
EC TOTAL (IV) | 167 349.00 | 139 648.00 | | 167 349.00 |
EE Grand total (I to V) | 643 180.00 | 585 360.00 | | 643 180.00 |
EG Accrued income and payables due within one year | 105 753.00 | 45 153.00 | | 105 753.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 127 500.00 | | 127 500.00 | 127 500.00 |
FJ Net sales | 127 500.00 | | 127 500.00 | 127 500.00 |
FO Operating subsidies | | | 1 250.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 159.00 | |
FR Total operating income (I) | | | 128 909.00 | |
FW Other purchases and external expenses | | | 10 492.00 | |
FX Taxes, duties, and similar payments | | | 1 158.00 | |
FY Salaries and Wages | | | 80 193.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 286.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 92 130.00 | |
GG - OPERATING RESULT (I - II) | | | 36 779.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 478.00 | |
GP Total financial income (V) | | | 478.00 | |
GR Interest and similar expenses | | | 1 076.00 | |
GU Total financial expenses (VI) | | | 1 076.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -598.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 36 181.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 5 720.00 | | |
A2 TOTAL ASSETS | 16 230.00 | | | 16 230.00 |
HG Exceptional depreciation and provisions | 153.00 | 153.00 | | 153.00 |
HH Total exceptional expenses (VIII) | 153.00 | 153.00 | | 153.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -153.00 | -153.00 | | -153.00 |
HK Income tax | 6 062.00 | 4 209.00 | | 6 062.00 |
HL TOTAL REVENUE (I + III + V + VII) | 129 387.00 | 267 361.00 | | 129 387.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 99 421.00 | 106 221.00 | | 99 421.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 29 966.00 | 161 140.00 | | 29 966.00 |
