| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 564 565.00 | | 564 565.00 | 564 565.00 |
BJ TOTAL (I) | 564 565.00 | | 564 565.00 | 564 565.00 |
BZ Other receivables | 838.00 | | 838.00 | 838.00 |
CF Cash and cash equivalents | 77 374.00 | | 77 374.00 | 77 374.00 |
CJ TOTAL (II) | 78 212.00 | | 78 212.00 | 78 212.00 |
CO Grand total (0 to V) | 642 777.00 | | 642 777.00 | 642 777.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 39 600.00 | 39 600.00 | | 39 600.00 |
DD Legal reserve (1) | 3 960.00 | 3 960.00 | | 3 960.00 |
DG Other reserves | 295 777.00 | 273 243.00 | | 295 777.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 72 896.00 | 57 534.00 | | 72 896.00 |
DL TOTAL (I) | 412 234.00 | 374 337.00 | | 412 234.00 |
DU Loans and Debts from Credit Institutions (3) | | 29 283.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 156 675.00 | 134 450.00 | | 156 675.00 |
DX Trade payables and related accounts | 4 664.00 | 4 283.00 | | 4 664.00 |
DY Tax and social security liabilities | 69 169.00 | 74 713.00 | | 69 169.00 |
EA Other liabilities | 34.00 | 51.00 | | 34.00 |
EC TOTAL (IV) | 230 543.00 | 242 781.00 | | 230 543.00 |
EE Grand total (I to V) | 642 777.00 | 617 119.00 | | 642 777.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 288 000.00 | | 288 000.00 | 288 000.00 |
FJ Net sales | 288 000.00 | | 288 000.00 | 288 000.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 288 002.00 | |
FW Other purchases and external expenses | | | 7 945.00 | |
FX Taxes, duties, and similar payments | | | 2 353.00 | |
FY Salaries and Wages | | | 158 990.00 | |
FZ Social Security Contributions | | | 80 346.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 249 637.00 | |
GG - OPERATING RESULT (I - II) | | | 38 365.00 | |
GK Income from other securities and fixed asset receivables | | | 41 280.00 | |
GL Other interest and similar income | | | 68.00 | |
GP Total financial income (V) | | | 41 348.00 | |
GR Interest and similar expenses | | | 460.00 | |
GU Total financial expenses (VI) | | | 460.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 40 888.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 79 253.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 6 357.00 | 4 991.00 | | 6 357.00 |
HL TOTAL REVENUE (I + III + V + VII) | 329 351.00 | 318 811.00 | | 329 351.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 256 455.00 | 261 277.00 | | 256 455.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 72 896.00 | 57 534.00 | | 72 896.00 |
