| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 829 783.00 | | 2 829 783.00 | 2 829 783.00 |
BX Customers and related accounts | 84 648.00 | | 84 648.00 | 84 648.00 |
BZ Other receivables | 1 303 106.00 | | 1 303 106.00 | 1 303 106.00 |
CD Marketable securities | 351 000.00 | | 351 000.00 | 351 000.00 |
CF Cash and cash equivalents | 404 923.00 | | 404 923.00 | 404 923.00 |
CJ TOTAL (II) | 2 143 676.00 | | 2 143 676.00 | 2 143 676.00 |
CO Grand total (0 to V) | 4 973 459.00 | | 4 973 459.00 | 4 973 459.00 |
CU Other investments | 2 829 783.00 | | 2 829 783.00 | 2 829 783.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 400 000.00 | 400 000.00 | | 400 000.00 |
DG Other reserves | 2 462 696.00 | 2 261 770.00 | | 2 462 696.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 215 195.00 | 200 927.00 | | 215 195.00 |
DK Regulated provisions | 168 562.00 | 168 562.00 | | 168 562.00 |
DL TOTAL (I) | 3 246 453.00 | 3 031 258.00 | | 3 246 453.00 |
DU Loans and Debts from Credit Institutions (3) | 567 023.00 | 696 019.00 | | 567 023.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 091 021.00 | 1 086 630.00 | | 1 091 021.00 |
DX Trade payables and related accounts | 6 863.00 | 8 290.00 | | 6 863.00 |
DY Tax and social security liabilities | 62 099.00 | 56 293.00 | | 62 099.00 |
EC TOTAL (IV) | 1 727 006.00 | 1 847 233.00 | | 1 727 006.00 |
EE Grand total (I to V) | 4 973 459.00 | 4 878 491.00 | | 4 973 459.00 |
EG Accrued income and payables due within one year | 1 291 030.00 | 1 280 717.00 | | 1 291 030.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 232 340.00 | | 232 340.00 | 232 340.00 |
FJ Net sales | 232 340.00 | | 232 340.00 | 232 340.00 |
FQ Other income | | | 33.00 | |
FR Total operating income (I) | | | 232 373.00 | |
FW Other purchases and external expenses | | | 10 633.00 | |
FX Taxes, duties, and similar payments | | | 7 111.00 | |
FY Salaries and Wages | | | 147 171.00 | |
FZ Social Security Contributions | | | 1 354.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 166 270.00 | |
GG - OPERATING RESULT (I - II) | | | 66 104.00 | |
GH Attributed profit or transferred loss (III) | | | 3 128.00 | |
GI Supported loss or transferred profit (IV) | | | 1.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 155 531.00 | |
GL Other interest and similar income | | | 3 901.00 | |
GP Total financial income (V) | | | 159 432.00 | |
GR Interest and similar expenses | | | 13 470.00 | |
GU Total financial expenses (VI) | | | 13 470.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 145 963.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 215 195.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 394 934.00 | 377 825.00 | | 394 934.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 179 739.00 | 176 899.00 | | 179 739.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 215 195.00 | 200 927.00 | | 215 195.00 |
| |
| 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 | 2 829 783.00 | | | 2 829 783.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 829 783.00 | |
I4 DECREASES Grand Total | | | 2 829 783.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 829 783.00 | | | 2 829 783.00 |
