| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 26 184.00 | 25 604.00 | 580.00 | 26 184.00 |
AT Other tangible assets | 56 634.00 | 52 863.00 | 3 771.00 | 56 634.00 |
BH Other financial assets | 1 236.00 | | 1 236.00 | 1 236.00 |
BJ TOTAL (I) | 84 054.00 | 78 467.00 | 5 587.00 | 84 054.00 |
BZ Other receivables | 470.00 | | 470.00 | 470.00 |
CD Marketable securities | 255.00 | | 255.00 | 255.00 |
CF Cash and cash equivalents | 223 104.00 | | 223 104.00 | 223 104.00 |
CH Prepaid expenses | 121.00 | | 121.00 | 121.00 |
CJ TOTAL (II) | 223 950.00 | | 223 950.00 | 223 950.00 |
CO Grand total (0 to V) | 308 004.00 | 78 467.00 | 229 537.00 | 308 004.00 |
CP Shares due in less than one year | 1 236.00 | | | 1 236.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 8 000.00 | | 20 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 64 695.00 | 57 031.00 | | 64 695.00 |
DH Retained earnings | | -18 646.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 49 154.00 | 38 311.00 | | 49 154.00 |
DL TOTAL (I) | 134 649.00 | 85 495.00 | | 134 649.00 |
DV Miscellaneous Loans and Financial Debts (4) | 119.00 | 819.00 | | 119.00 |
DX Trade payables and related accounts | 2 455.00 | 1 830.00 | | 2 455.00 |
DY Tax and social security liabilities | 92 314.00 | 28 199.00 | | 92 314.00 |
EC TOTAL (IV) | 94 888.00 | 30 848.00 | | 94 888.00 |
EE Grand total (I to V) | 229 537.00 | 116 343.00 | | 229 537.00 |
EG Accrued income and payables due within one year | 94 888.00 | 30 848.00 | | 94 888.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 571 287.00 | | 571 287.00 | 571 287.00 |
FJ Net sales | 571 287.00 | | 571 287.00 | 571 287.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 961.00 | |
FQ Other income | | | 13.00 | |
FR Total operating income (I) | | | 572 260.00 | |
FW Other purchases and external expenses | | | 40 233.00 | |
FX Taxes, duties, and similar payments | | | 11 783.00 | |
FY Salaries and Wages | | | 362 364.00 | |
FZ Social Security Contributions | | | 91 451.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 833.00 | |
GE Other Expenses | | | 32.00 | |
GF Total Operating Expenses (II) | | | 507 696.00 | |
GG - OPERATING RESULT (I - II) | | | 64 564.00 | |
GR Interest and similar expenses | | | 448.00 | |
GU Total financial expenses (VI) | | | 448.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -448.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 64 117.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 60.00 | 6 917.00 | | 60.00 |
HH Total exceptional expenses (VIII) | 60.00 | 6 917.00 | | 60.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -60.00 | -6 917.00 | | -60.00 |
HK Income tax | 14 903.00 | 2 355.00 | | 14 903.00 |
HL TOTAL REVENUE (I + III + V + VII) | 572 260.00 | 498 527.00 | | 572 260.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 523 107.00 | 460 216.00 | | 523 107.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 49 154.00 | 38 311.00 | | 49 154.00 |
