| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 40 551.00 | | 40 551.00 | 40 551.00 |
AT Other tangible assets | 30 859.00 | 23 138.00 | 7 721.00 | 30 859.00 |
BD Other fixed assets | 654.00 | | 654.00 | 654.00 |
BH Other financial assets | 66.00 | | 66.00 | 66.00 |
BJ TOTAL (I) | 920 737.00 | 23 138.00 | 897 599.00 | 920 737.00 |
BX Customers and related accounts | 26 880.00 | | 26 880.00 | 26 880.00 |
BZ Other receivables | 100 985.00 | | 100 985.00 | 100 985.00 |
CD Marketable securities | 100 000.00 | | 100 000.00 | 100 000.00 |
CF Cash and cash equivalents | 100 584.00 | | 100 584.00 | 100 584.00 |
CH Prepaid expenses | 4 504.00 | | 4 504.00 | 4 504.00 |
CJ TOTAL (II) | 332 953.00 | | 332 953.00 | 332 953.00 |
CO Grand total (0 to V) | 1 253 689.00 | 23 138.00 | 1 230 551.00 | 1 253 689.00 |
CU Other investments | 848 606.00 | | 848 606.00 | 848 606.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 21 000.00 | 21 000.00 | | 21 000.00 |
DD Legal reserve (1) | 2 100.00 | 2 100.00 | | 2 100.00 |
DG Other reserves | 130 417.00 | 130 417.00 | | 130 417.00 |
DH Retained earnings | 573 957.00 | 465 539.00 | | 573 957.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 74 365.00 | 110 518.00 | | 74 365.00 |
DK Regulated provisions | 14 572.00 | 10 501.00 | | 14 572.00 |
DL TOTAL (I) | 816 410.00 | 740 074.00 | | 816 410.00 |
DU Loans and Debts from Credit Institutions (3) | 351 047.00 | 435 360.00 | | 351 047.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 052.00 | 5 731.00 | | 5 052.00 |
DX Trade payables and related accounts | 2 512.00 | 2 489.00 | | 2 512.00 |
DY Tax and social security liabilities | 27 132.00 | 10 836.00 | | 27 132.00 |
EA Other liabilities | 28 398.00 | 29 248.00 | | 28 398.00 |
EC TOTAL (IV) | 414 141.00 | 483 664.00 | | 414 141.00 |
EE Grand total (I to V) | 1 230 551.00 | 1 223 739.00 | | 1 230 551.00 |
EG Accrued income and payables due within one year | 414 141.00 | 483 664.00 | | 414 141.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 154 062.00 | | 154 062.00 | 154 062.00 |
FJ Net sales | 154 062.00 | | 154 062.00 | 154 062.00 |
FO Operating subsidies | | | 1 250.00 | |
FQ Other income | | | 27.00 | |
FR Total operating income (I) | | | 155 340.00 | |
FW Other purchases and external expenses | | | 36 470.00 | |
FX Taxes, duties, and similar payments | | | 9 490.00 | |
FY Salaries and Wages | | | 92 000.00 | |
FZ Social Security Contributions | | | 29 057.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 552.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 169 573.00 | |
GG - OPERATING RESULT (I - II) | | | -14 234.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 99 000.00 | |
GP Total financial income (V) | | | 99 000.00 | |
GR Interest and similar expenses | | | 6 331.00 | |
GU Total financial expenses (VI) | | | 6 331.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 92 669.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 78 436.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 4 071.00 | 4 071.00 | | 4 071.00 |
HH Total exceptional expenses (VIII) | 4 071.00 | 4 071.00 | | 4 071.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -4 071.00 | -4 071.00 | | -4 071.00 |
HK Income tax | | 1 578.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 254 340.00 | 311 246.00 | | 254 340.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 179 975.00 | 200 728.00 | | 179 975.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 74 365.00 | 110 518.00 | | 74 365.00 |
