| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | | | 12 131.00 | |
AT Other tangible assets | | | 15 081.00 | |
BD Other fixed assets | | | 153.00 | |
BH Other financial assets | | | 4 375.00 | |
BJ TOTAL (I) | | | 648 084.00 | |
BX Customers and related accounts | | | 28 699.00 | |
BZ Other receivables | | | 81 875.00 | |
CF Cash and cash equivalents | | | 6 299.00 | |
CH Prepaid expenses | | | 3 723.00 | |
CJ TOTAL (II) | | | 120 596.00 | |
CO Grand total (0 to V) | | | 768 680.00 | |
CU Other investments | | | 616 344.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 376 000.00 | 376 000.00 | | 376 000.00 |
DD Legal reserve (1) | 37 600.00 | 37 600.00 | | 37 600.00 |
DH Retained earnings | 75 474.00 | 24 397.00 | | 75 474.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 41 250.00 | 81 157.00 | | 41 250.00 |
DL TOTAL (I) | 530 324.00 | 519 154.00 | | 530 324.00 |
DV Miscellaneous Loans and Financial Debts (4) | 83 502.00 | 115 521.00 | | 83 502.00 |
DX Trade payables and related accounts | 5 725.00 | 11 512.00 | | 5 725.00 |
DY Tax and social security liabilities | 25 397.00 | 17 588.00 | | 25 397.00 |
EA Other liabilities | 123 731.00 | 91 391.00 | | 123 731.00 |
EC TOTAL (IV) | 238 355.00 | 236 013.00 | | 238 355.00 |
EE Grand total (I to V) | 768 680.00 | 755 167.00 | | 768 680.00 |
EI Including equity loans | 83 502.00 | | | 83 502.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 63 073.00 | |
FJ Net sales | | | 63 073.00 | |
FO Operating subsidies | | | 74 517.00 | |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 137 595.00 | |
FS Purchases of goods (including customs duties) | | | 13 344.00 | |
FW Other purchases and external expenses | | | 34 683.00 | |
FX Taxes, duties, and similar payments | | | 1 696.00 | |
FY Salaries and Wages | | | 35 731.00 | |
FZ Social Security Contributions | | | 9 538.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 717.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 97 713.00 | |
GG - OPERATING RESULT (I - II) | | | 39 882.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 008.00 | |
GP Total financial income (V) | | | 1 008.00 | |
GR Interest and similar expenses | | | 2 968.00 | |
GU Total financial expenses (VI) | | | 2 968.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 960.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 37 922.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 3 328.00 | | | 3 328.00 |
HD Total exceptional income (VII) | 3 328.00 | | | 3 328.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 3 328.00 | | | 3 328.00 |
HK Income tax | | 1 620.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 141 931.00 | 173 577.00 | | 141 931.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 100 681.00 | 92 420.00 | | 100 681.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 41 250.00 | 81 157.00 | | 41 250.00 |
