| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 4 080.00 | 4 080.00 | | 4 080.00 |
AH Goodwill | 34 252.00 | | 34 252.00 | 34 252.00 |
AT Other tangible assets | 3 720.00 | 3 720.00 | | 3 720.00 |
BH Other financial assets | 1 600.00 | | 1 600.00 | 1 600.00 |
BJ TOTAL (I) | 44 781.00 | 7 800.00 | 36 981.00 | 44 781.00 |
BZ Other receivables | 8 276.00 | | 8 276.00 | 8 276.00 |
CD Marketable securities | 3 000.00 | | 3 000.00 | 3 000.00 |
CF Cash and cash equivalents | 107 450.00 | | 107 450.00 | 107 450.00 |
CH Prepaid expenses | 341.00 | | 341.00 | 341.00 |
CJ TOTAL (II) | 119 067.00 | | 119 067.00 | 119 067.00 |
CO Grand total (0 to V) | 163 847.00 | 7 800.00 | 156 047.00 | 163 847.00 |
CU Other investments | 1 129.00 | | 1 129.00 | 1 129.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DD Legal reserve (1) | 2 000.00 | 2 000.00 | | 2 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 14 424.00 | 12 426.00 | | 14 424.00 |
DL TOTAL (I) | 36 424.00 | 34 426.00 | | 36 424.00 |
DP Provisions for Risks | 900.00 | | | 900.00 |
DR TOTAL (IV) | 900.00 | | | 900.00 |
DU Loans and Debts from Credit Institutions (3) | 27 315.00 | 34 274.00 | | 27 315.00 |
DX Trade payables and related accounts | 5 347.00 | 2 042.00 | | 5 347.00 |
DY Tax and social security liabilities | 8 071.00 | 8 876.00 | | 8 071.00 |
EA Other liabilities | 77 990.00 | 88 372.00 | | 77 990.00 |
EC TOTAL (IV) | 118 723.00 | 133 563.00 | | 118 723.00 |
EE Grand total (I to V) | 156 047.00 | 167 989.00 | | 156 047.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 150 261.00 | | 150 261.00 | 150 261.00 |
FJ Net sales | 150 261.00 | | 150 261.00 | 150 261.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 13 335.00 | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 163 599.00 | |
FW Other purchases and external expenses | | | 67 226.00 | |
FX Taxes, duties, and similar payments | | | 2 817.00 | |
FY Salaries and Wages | | | 57 833.00 | |
FZ Social Security Contributions | | | 19 831.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 615.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 900.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 149 226.00 | |
GG - OPERATING RESULT (I - II) | | | 14 373.00 | |
GK Income from other securities and fixed asset receivables | | | 3 591.00 | |
GP Total financial income (V) | | | 3 591.00 | |
GR Interest and similar expenses | | | 1 229.00 | |
GU Total financial expenses (VI) | | | 1 229.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 362.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 16 735.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 178.00 | | | 178.00 |
HH Total exceptional expenses (VIII) | 178.00 | | | 178.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -178.00 | | | -178.00 |
HK Income tax | 2 133.00 | 1 865.00 | | 2 133.00 |
HL TOTAL REVENUE (I + III + V + VII) | 167 190.00 | 192 817.00 | | 167 190.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 152 765.00 | 180 391.00 | | 152 765.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 14 424.00 | 12 426.00 | | 14 424.00 |
