| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 26 679.00 | | 26 679.00 | 26 679.00 |
AT Other tangible assets | 56 219.00 | 38 253.00 | 17 966.00 | 56 219.00 |
BD Other fixed assets | | | | |
BH Other financial assets | 350.00 | | 350.00 | 350.00 |
BJ TOTAL (I) | 83 248.00 | 38 253.00 | 44 994.00 | 83 248.00 |
BX Customers and related accounts | 15 795.00 | | 15 795.00 | 15 795.00 |
BZ Other receivables | 1 051.00 | | 1 051.00 | 1 051.00 |
CF Cash and cash equivalents | 272 571.00 | | 272 571.00 | 272 571.00 |
CJ TOTAL (II) | 289 418.00 | | 289 418.00 | 289 418.00 |
CO Grand total (0 to V) | 372 666.00 | 38 253.00 | 334 412.00 | 372 666.00 |
CP Shares due in less than one year | 350.00 | | | 350.00 |
| |
| 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) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 3 881.00 | 10.00 | | 3 881.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 260 913.00 | 79 870.00 | | 260 913.00 |
DL TOTAL (I) | 315 793.00 | 130 881.00 | | 315 793.00 |
DV Miscellaneous Loans and Financial Debts (4) | 570.00 | 59.00 | | 570.00 |
DX Trade payables and related accounts | 454.00 | 19 948.00 | | 454.00 |
DY Tax and social security liabilities | 3 983.00 | 15 329.00 | | 3 983.00 |
EA Other liabilities | 13 612.00 | 13 612.00 | | 13 612.00 |
EC TOTAL (IV) | 18 619.00 | 48 948.00 | | 18 619.00 |
EE Grand total (I to V) | 334 412.00 | 179 829.00 | | 334 412.00 |
EG Accrued income and payables due within one year | 18 619.00 | 48 948.00 | | 18 619.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 121 458.00 | | 121 458.00 | 121 458.00 |
FJ Net sales | 121 458.00 | | 121 458.00 | 121 458.00 |
FR Total operating income (I) | | | 121 458.00 | |
FS Purchases of goods (including customs duties) | | | 60.00 | |
FW Other purchases and external expenses | | | 7 801.00 | |
FX Taxes, duties, and similar payments | | | 5 051.00 | |
FZ Social Security Contributions | | | 132.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 13 414.00 | |
GE Other Expenses | | | 11 736.00 | |
GF Total Operating Expenses (II) | | | 38 194.00 | |
GG - OPERATING RESULT (I - II) | | | 83 264.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 83 264.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 132.00 | 316.00 | | 132.00 |
A4 Equity method investments | 5 530.00 | 5 652.00 | | 5 530.00 |
HA Exceptional income from management transactions | 13 500.00 | | | 13 500.00 |
HB Exceptional income from capital transactions | 180 000.00 | 416.00 | | 180 000.00 |
HD Total exceptional income (VII) | 193 500.00 | 416.00 | | 193 500.00 |
HE Exceptional expenses on management operations | 1.00 | 497.00 | | 1.00 |
HF Exceptional expenses on capital transactions | 200.00 | 21.00 | | 200.00 |
HH Total exceptional expenses (VIII) | 201.00 | 518.00 | | 201.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 193 299.00 | -102.00 | | 193 299.00 |
HK Income tax | 15 650.00 | 12 902.00 | | 15 650.00 |
HL TOTAL REVENUE (I + III + V + VII) | 314 958.00 | 153 070.00 | | 314 958.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 54 045.00 | 73 199.00 | | 54 045.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 260 913.00 | 79 870.00 | | 260 913.00 |
