| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 587.00 | 294.00 | 1 294.00 | 1 587.00 |
BJ TOTAL (I) | 585 069.00 | 294.00 | 584 775.00 | 585 069.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 18.00 | | 18.00 | 18.00 |
CF Cash and cash equivalents | 83 483.00 | | 83 483.00 | 83 483.00 |
CJ TOTAL (II) | 83 501.00 | | 83 501.00 | 83 501.00 |
CO Grand total (0 to V) | 668 570.00 | 294.00 | 668 276.00 | 668 570.00 |
CU Other investments | 583 481.00 | | 583 481.00 | 583 481.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | 3 000.00 | | 3 000.00 |
DD Legal reserve (1) | 300.00 | 300.00 | | 300.00 |
DG Other reserves | 118 863.00 | 49 840.00 | | 118 863.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 74 856.00 | 69 023.00 | | 74 856.00 |
DL TOTAL (I) | 197 018.00 | 122 163.00 | | 197 018.00 |
DS Convertible Bond Issues | 1 183.00 | 764.00 | | 1 183.00 |
DU Loans and Debts from Credit Institutions (3) | 306 229.00 | 250 104.00 | | 306 229.00 |
DV Miscellaneous Loans and Financial Debts (4) | 48 582.00 | 48 588.00 | | 48 582.00 |
DX Trade payables and related accounts | 808.00 | 93.00 | | 808.00 |
DY Tax and social security liabilities | 57 690.00 | 46 149.00 | | 57 690.00 |
EA Other liabilities | 56 766.00 | 10 000.00 | | 56 766.00 |
EC TOTAL (IV) | 471 257.00 | 355 698.00 | | 471 257.00 |
EE Grand total (I to V) | 668 276.00 | 477 861.00 | | 668 276.00 |
EI Including equity loans | 48 582.00 | | | 48 582.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 115 000.00 | | 115 000.00 | 115 000.00 |
FJ Net sales | 115 000.00 | | 115 000.00 | 115 000.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 115 001.00 | |
FW Other purchases and external expenses | | | 1 479.00 | |
FX Taxes, duties, and similar payments | | | 6 755.00 | |
FY Salaries and Wages | | | 48 000.00 | |
FZ Social Security Contributions | | | 18 587.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 294.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 75 118.00 | |
GG - OPERATING RESULT (I - II) | | | 39 883.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 44 024.00 | |
GP Total financial income (V) | | | 44 024.00 | |
GR Interest and similar expenses | | | 3 101.00 | |
GU Total financial expenses (VI) | | | 3 101.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 40 923.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 80 807.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 5 951.00 | 2 332.00 | | 5 951.00 |
HL TOTAL REVENUE (I + III + V + VII) | 159 026.00 | 151 088.00 | | 159 026.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 84 170.00 | 82 065.00 | | 84 170.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 74 856.00 | 69 023.00 | | 74 856.00 |
