| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 23 165.00 | 23 165.00 | | 23 165.00 |
AT Other tangible assets | 18 800.00 | 18 800.00 | | 18 800.00 |
BH Other financial assets | 1 000.00 | | 1 000.00 | 1 000.00 |
BJ TOTAL (I) | 576 709.00 | 41 965.00 | 534 743.00 | 576 709.00 |
BX Customers and related accounts | 299 815.00 | | 299 815.00 | 299 815.00 |
BZ Other receivables | 67 296.00 | | 67 296.00 | 67 296.00 |
CD Marketable securities | 427 576.00 | | 427 576.00 | 427 576.00 |
CF Cash and cash equivalents | 473 639.00 | | 473 639.00 | 473 639.00 |
CH Prepaid expenses | 3 616.00 | | 3 616.00 | 3 616.00 |
CJ TOTAL (II) | 1 271 944.00 | | 1 271 944.00 | 1 271 944.00 |
CO Grand total (0 to V) | 1 848 653.00 | 41 965.00 | 1 806 687.00 | 1 848 653.00 |
CU Other investments | 533 743.00 | | 533 743.00 | 533 743.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 280 000.00 | | | 280 000.00 |
DB Share, merger, contribution premiums, etc. | 210 000.00 | | | 210 000.00 |
DD Legal reserve (1) | 28 000.00 | | | 28 000.00 |
DH Retained earnings | 5 454.00 | | | 5 454.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 215 876.00 | | | 215 876.00 |
DL TOTAL (I) | 739 332.00 | | | 739 332.00 |
DV Miscellaneous Loans and Financial Debts (4) | 617 621.00 | | | 617 621.00 |
DX Trade payables and related accounts | 149 293.00 | | | 149 293.00 |
DY Tax and social security liabilities | 80 672.00 | | | 80 672.00 |
EA Other liabilities | 219 768.00 | | | 219 768.00 |
EC TOTAL (IV) | 1 067 355.00 | | | 1 067 355.00 |
EE Grand total (I to V) | 1 806 687.00 | | | 1 806 687.00 |
EG Accrued income and payables due within one year | 1 067 355.00 | | | 1 067 355.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 676 979.00 | | 676 979.00 | 676 979.00 |
FJ Net sales | 676 979.00 | | 676 979.00 | 676 979.00 |
FR Total operating income (I) | | | 676 979.00 | |
FW Other purchases and external expenses | | | 449 974.00 | |
FX Taxes, duties, and similar payments | | | 908.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 657.00 | |
GF Total Operating Expenses (II) | | | 451 540.00 | |
GG - OPERATING RESULT (I - II) | | | 225 439.00 | |
GI Supported loss or transferred profit (IV) | | | 1.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 18 984.00 | |
GL Other interest and similar income | | | 41 508.00 | |
GP Total financial income (V) | | | 60 492.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 60 492.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 285 932.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 70 056.00 | | | 70 056.00 |
HL TOTAL REVENUE (I + III + V + VII) | 737 472.00 | | | 737 472.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 521 596.00 | | | 521 596.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 215 876.00 | | | 215 876.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 576 709.00 | | | 576 709.00 |
I3 DECREASES Total Financial Fixed Assets | | | 534 743.00 | |
I4 DECREASES Grand Total | | | 576 709.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 41 965.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 41 965.00 | | | 41 965.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 534 743.00 | | | 534 743.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 41 307.00 | 657.00 | | 41 307.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 41 307.00 | 657.00 | | 41 307.00 |
