| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 898.00 | 1 231.00 | 667.00 | 1 898.00 |
BD Other fixed assets | 10 000.00 | | 10 000.00 | 10 000.00 |
BH Other financial assets | 13 169.00 | | 13 169.00 | 13 169.00 |
BJ TOTAL (I) | 955 769.00 | 1 231.00 | 954 538.00 | 955 769.00 |
BX Customers and related accounts | 136 260.00 | | 136 260.00 | 136 260.00 |
BZ Other receivables | 45 496.00 | | 45 496.00 | 45 496.00 |
CF Cash and cash equivalents | 34 545.00 | | 34 545.00 | 34 545.00 |
CH Prepaid expenses | 3 713.00 | | 3 713.00 | 3 713.00 |
CJ TOTAL (II) | 220 013.00 | | 220 013.00 | 220 013.00 |
CO Grand total (0 to V) | 1 175 783.00 | 1 231.00 | 1 174 552.00 | 1 175 783.00 |
CS Evaluated investments - equity method | 930 702.00 | | 930 702.00 | 930 702.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DD Legal reserve (1) | 5 697.00 | | | 5 697.00 |
DG Other reserves | 108 241.00 | | | 108 241.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 84 202.00 | 113 938.00 | | 84 202.00 |
DK Regulated provisions | 19 851.00 | 8 231.00 | | 19 851.00 |
DL TOTAL (I) | 267 991.00 | 172 169.00 | | 267 991.00 |
DU Loans and Debts from Credit Institutions (3) | 646 359.00 | 693 626.00 | | 646 359.00 |
DV Miscellaneous Loans and Financial Debts (4) | 202 261.00 | 208 333.00 | | 202 261.00 |
DX Trade payables and related accounts | 1 910.00 | 2 187.00 | | 1 910.00 |
DY Tax and social security liabilities | 56 031.00 | 38 717.00 | | 56 031.00 |
EC TOTAL (IV) | 906 561.00 | 942 863.00 | | 906 561.00 |
EE Grand total (I to V) | 1 174 552.00 | 1 115 032.00 | | 1 174 552.00 |
EG Accrued income and payables due within one year | 357 325.00 | 297 357.00 | | 357 325.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 155 350.00 | | 155 350.00 | 155 350.00 |
FJ Net sales | 155 350.00 | | 155 350.00 | 155 350.00 |
FO Operating subsidies | | | 12 000.00 | |
FR Total operating income (I) | | | 167 350.00 | |
FW Other purchases and external expenses | | | 9 005.00 | |
FX Taxes, duties, and similar payments | | | 8 468.00 | |
FY Salaries and Wages | | | 58 800.00 | |
FZ Social Security Contributions | | | 21 842.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 633.00 | |
GE Other Expenses | | | 110.00 | |
GF Total Operating Expenses (II) | | | 98 858.00 | |
GG - OPERATING RESULT (I - II) | | | 68 492.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 45 000.00 | |
GK Income from other securities and fixed asset receivables | | | 5.00 | |
GP Total financial income (V) | | | 45 000.00 | |
GR Interest and similar expenses | | | 12 472.00 | |
GU Total financial expenses (VI) | | | 12 472.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 32 528.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 101 020.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 11 620.00 | 8 231.00 | | 11 620.00 |
HH Total exceptional expenses (VIII) | 11 620.00 | 8 231.00 | | 11 620.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -11 620.00 | -8 231.00 | | -11 620.00 |
HK Income tax | 5 198.00 | 5 371.00 | | 5 198.00 |
HL TOTAL REVENUE (I + III + V + VII) | 212 350.00 | 235 850.00 | | 212 350.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 128 148.00 | 121 912.00 | | 128 148.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 84 202.00 | 113 938.00 | | 84 202.00 |
