| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 25 537.00 | 5 303.00 | 20 234.00 | 25 537.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BH Other financial assets | 13 000.00 | | 13 000.00 | 13 000.00 |
BJ TOTAL (I) | 1 730 552.00 | 5 303.00 | 1 725 249.00 | 1 730 552.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 107 624.00 | | 107 624.00 | 107 624.00 |
CF Cash and cash equivalents | 13 561.00 | | 13 561.00 | 13 561.00 |
CH Prepaid expenses | 2 475.00 | | 2 475.00 | 2 475.00 |
CJ TOTAL (II) | 123 660.00 | | 123 660.00 | 123 660.00 |
CO Grand total (0 to V) | 1 854 213.00 | 5 303.00 | 1 848 910.00 | 1 854 213.00 |
CP Shares due in less than one year | 13 000.00 | | | 13 000.00 |
CU Other investments | 1 692 000.00 | | 1 692 000.00 | 1 692 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 386 000.00 | 386 000.00 | | 386 000.00 |
DD Legal reserve (1) | 38 600.00 | 38 600.00 | | 38 600.00 |
DG Other reserves | 334 465.00 | 234 969.00 | | 334 465.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 276 109.00 | 99 496.00 | | 276 109.00 |
DL TOTAL (I) | 1 035 174.00 | 759 065.00 | | 1 035 174.00 |
DU Loans and Debts from Credit Institutions (3) | 604 564.00 | 753 229.00 | | 604 564.00 |
DV Miscellaneous Loans and Financial Debts (4) | 144 239.00 | 218 095.00 | | 144 239.00 |
DX Trade payables and related accounts | 11 824.00 | 8 137.00 | | 11 824.00 |
DY Tax and social security liabilities | 53 109.00 | 53 648.00 | | 53 109.00 |
EC TOTAL (IV) | 813 736.00 | 1 033 110.00 | | 813 736.00 |
EE Grand total (I to V) | 1 848 910.00 | 1 792 174.00 | | 1 848 910.00 |
EG Accrued income and payables due within one year | 364 757.00 | 434 780.00 | | 364 757.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 264 000.00 | |
FJ Net sales | | | 264 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | 264 000.00 | |
FW Other purchases and external expenses | | | 24 954.00 | |
FX Taxes, duties, and similar payments | | | 16 164.00 | |
FZ Social Security Contributions | | | 185 458.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 107.00 | |
GG - OPERATING RESULT (I - II) | | | 32 317.00 | |
GP Total financial income (V) | | | 270 278.00 | |
GU Total financial expenses (VI) | | | 20 513.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 282 082.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | | 7 238.00 | | |
HH Total exceptional expenses (VIII) | | 9 108.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -1 870.00 | | |
HK Income tax | 5 973.00 | 2 934.00 | | 5 973.00 |
HL TOTAL REVENUE (I + III + V + VII) | 534 278.00 | | | 534 278.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 26 486.00 | | | 26 486.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 276 109.00 | 99 496.00 | | 276 109.00 |
