| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 222.00 | | 222.00 | 222.00 |
BJ TOTAL (I) | 175 222.00 | | 175 222.00 | 175 222.00 |
BX Customers and related accounts | 106 603.00 | | 106 603.00 | 106 603.00 |
BZ Other receivables | 557 680.00 | | 557 680.00 | 557 680.00 |
CF Cash and cash equivalents | 10 808.00 | | 10 808.00 | 10 808.00 |
CH Prepaid expenses | 20 398.00 | | 20 398.00 | 20 398.00 |
CJ TOTAL (II) | 695 489.00 | | 695 489.00 | 695 489.00 |
CO Grand total (0 to V) | 870 711.00 | | 870 711.00 | 870 711.00 |
CU Other investments | 175 000.00 | | 175 000.00 | 175 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 18 000.00 | 18 000.00 | | 18 000.00 |
DB Share, merger, contribution premiums, etc. | 53 769.00 | 53 769.00 | | 53 769.00 |
DD Legal reserve (1) | 1 800.00 | 1 800.00 | | 1 800.00 |
DG Other reserves | 476 169.00 | 471 123.00 | | 476 169.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 11 441.00 | 23 046.00 | | 11 441.00 |
DL TOTAL (I) | 561 178.00 | 567 738.00 | | 561 178.00 |
DU Loans and Debts from Credit Institutions (3) | 113 021.00 | | | 113 021.00 |
DV Miscellaneous Loans and Financial Debts (4) | 163 629.00 | 260 278.00 | | 163 629.00 |
DX Trade payables and related accounts | 4 101.00 | 3 765.00 | | 4 101.00 |
DY Tax and social security liabilities | 28 782.00 | 91 893.00 | | 28 782.00 |
EC TOTAL (IV) | 309 533.00 | 355 937.00 | | 309 533.00 |
EE Grand total (I to V) | 870 711.00 | 923 674.00 | | 870 711.00 |
EG Accrued income and payables due within one year | 196 512.00 | 355 937.00 | | 196 512.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 251 982.00 | | 251 982.00 | 251 982.00 |
FJ Net sales | 251 982.00 | | 251 982.00 | 251 982.00 |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 251 987.00 | |
FW Other purchases and external expenses | | | 7 585.00 | |
FX Taxes, duties, and similar payments | | | 17 449.00 | |
FY Salaries and Wages | | | 212 834.00 | |
FZ Social Security Contributions | | | 282.00 | |
GE Other Expenses | | | 7.00 | |
GF Total Operating Expenses (II) | | | 238 157.00 | |
GG - OPERATING RESULT (I - II) | | | 13 830.00 | |
GL Other interest and similar income | | | -2.00 | |
GP Total financial income (V) | | | -2.00 | |
GR Interest and similar expenses | | | 368.00 | |
GU Total financial expenses (VI) | | | 368.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -370.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 13 460.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 019.00 | 4 067.00 | | 2 019.00 |
HL TOTAL REVENUE (I + III + V + VII) | 251 985.00 | 335 482.00 | | 251 985.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 240 544.00 | 312 436.00 | | 240 544.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 11 441.00 | 23 046.00 | | 11 441.00 |
