| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 4 745.00 | 3 383.00 | 1 361.00 | 4 745.00 |
BH Other financial assets | 30.00 | | 30.00 | 30.00 |
BJ TOTAL (I) | 707 210.00 | 3 383.00 | 703 826.00 | 707 210.00 |
BX Customers and related accounts | 99 339.00 | | 99 339.00 | 99 339.00 |
BZ Other receivables | 8 588.00 | | 8 588.00 | 8 588.00 |
CF Cash and cash equivalents | 38 221.00 | | 38 221.00 | 38 221.00 |
CJ TOTAL (II) | 146 149.00 | | 146 149.00 | 146 149.00 |
CO Grand total (0 to V) | 853 358.00 | 3 383.00 | 849 975.00 | 853 358.00 |
CU Other investments | 702 435.00 | | 702 435.00 | 702 435.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 201 000.00 | 201 000.00 | | 201 000.00 |
DD Legal reserve (1) | 20 100.00 | 20 100.00 | | 20 100.00 |
DG Other reserves | 319 994.00 | 270 246.00 | | 319 994.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 24 587.00 | 49 748.00 | | 24 587.00 |
DK Regulated provisions | 3 663.00 | 3 626.00 | | 3 663.00 |
DL TOTAL (I) | 569 344.00 | 544 720.00 | | 569 344.00 |
DU Loans and Debts from Credit Institutions (3) | 130.00 | 163.00 | | 130.00 |
DV Miscellaneous Loans and Financial Debts (4) | 190 687.00 | 188 463.00 | | 190 687.00 |
DX Trade payables and related accounts | 14 899.00 | 10 163.00 | | 14 899.00 |
DY Tax and social security liabilities | 73 065.00 | 89 160.00 | | 73 065.00 |
EA Other liabilities | 1 850.00 | 698.00 | | 1 850.00 |
EC TOTAL (IV) | 280 631.00 | 288 647.00 | | 280 631.00 |
EE Grand total (I to V) | 849 975.00 | 833 367.00 | | 849 975.00 |
EG Accrued income and payables due within one year | 89 944.00 | 288 647.00 | | 89 944.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 442 682.00 | | 442 682.00 | 442 682.00 |
FJ Net sales | 442 682.00 | | 442 682.00 | 442 682.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 6 266.00 | |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 448 952.00 | |
FW Other purchases and external expenses | | | 26 106.00 | |
FX Taxes, duties, and similar payments | | | 3 809.00 | |
FY Salaries and Wages | | | 265 916.00 | |
FZ Social Security Contributions | | | 121 575.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 38.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 417 446.00 | |
GG - OPERATING RESULT (I - II) | | | 31 506.00 | |
GR Interest and similar expenses | | | 2 544.00 | |
GU Total financial expenses (VI) | | | 2 544.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 544.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 28 963.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 6 266.00 | | | 6 266.00 |
HG Exceptional depreciation and provisions | 37.00 | 50.00 | | 37.00 |
HH Total exceptional expenses (VIII) | 37.00 | 50.00 | | 37.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -37.00 | -50.00 | | -37.00 |
HK Income tax | 4 339.00 | 12 464.00 | | 4 339.00 |
HL TOTAL REVENUE (I + III + V + VII) | 448 952.00 | 517 187.00 | | 448 952.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 424 366.00 | 467 438.00 | | 424 366.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 24 587.00 | 49 748.00 | | 24 587.00 |
