| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 1 100.00 | | 1 100.00 | 1 100.00 |
BJ TOTAL (I) | 1 268.00 | | 1 268.00 | 1 268.00 |
BV Advances and down payments on orders | 34 866.00 | | 34 866.00 | 34 866.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 3 855.00 | | 3 855.00 | 3 855.00 |
CD Marketable securities | 225 434.00 | | 225 434.00 | 225 434.00 |
CF Cash and cash equivalents | 21 187.00 | | 21 187.00 | 21 187.00 |
CJ TOTAL (II) | 285 342.00 | | 285 342.00 | 285 342.00 |
CO Grand total (0 to V) | 286 610.00 | | 286 610.00 | 286 610.00 |
CU Other investments | 168.00 | | 168.00 | 168.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 120 272.00 | 120 272.00 | | 120 272.00 |
DD Legal reserve (1) | 12 408.00 | 12 408.00 | | 12 408.00 |
DH Retained earnings | 120 259.00 | 120 259.00 | | 120 259.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 17 447.00 | 34 297.00 | | 17 447.00 |
DL TOTAL (I) | 270 386.00 | 287 237.00 | | 270 386.00 |
DP Provisions for Risks | 10 000.00 | | | 10 000.00 |
DR TOTAL (IV) | 10 000.00 | | | 10 000.00 |
DU Loans and Debts from Credit Institutions (3) | | 70.00 | | |
DX Trade payables and related accounts | 6 036.00 | 4 000.00 | | 6 036.00 |
DY Tax and social security liabilities | 188.00 | 12 480.00 | | 188.00 |
EC TOTAL (IV) | 6 224.00 | 16 550.00 | | 6 224.00 |
EE Grand total (I to V) | 286 610.00 | 303 786.00 | | 286 610.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 57 634.00 | | 57 634.00 | 57 634.00 |
FJ Net sales | 57 634.00 | | 57 634.00 | 57 634.00 |
FR Total operating income (I) | | | 57 634.00 | |
FW Other purchases and external expenses | | | 16 472.00 | |
FX Taxes, duties, and similar payments | | | 471.00 | |
GF Total Operating Expenses (II) | | | 16 943.00 | |
GG - OPERATING RESULT (I - II) | | | 40 691.00 | |
GL Other interest and similar income | | | 15.00 | |
GO Net income from sales of marketable securities | | | 473.00 | |
GP Total financial income (V) | | | 487.00 | |
GR Interest and similar expenses | | | 9.00 | |
GU Total financial expenses (VI) | | | 9.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 479.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 41 170.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 10 000.00 | | | 10 000.00 |
HH Total exceptional expenses (VIII) | 10 000.00 | | | 10 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -10 000.00 | | | -10 000.00 |
HK Income tax | 13 723.00 | 17 147.00 | | 13 723.00 |
HL TOTAL REVENUE (I + III + V + VII) | 58 121.00 | 60 584.00 | | 58 121.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 40 674.00 | 26 286.00 | | 40 674.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 17 447.00 | 34 297.00 | | 17 447.00 |
