| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 952 764.00 | | 952 764.00 | 952 764.00 |
BJ TOTAL (I) | 953 754.00 | | 953 754.00 | 953 754.00 |
BX Customers and related accounts | 68 420.00 | | 68 420.00 | 68 420.00 |
BZ Other receivables | 384 932.00 | | 384 932.00 | 384 932.00 |
CD Marketable securities | 1 703.00 | | 1 703.00 | 1 703.00 |
CF Cash and cash equivalents | 2 428.00 | | 2 428.00 | 2 428.00 |
CH Prepaid expenses | 4 670.00 | | 4 670.00 | 4 670.00 |
CJ TOTAL (II) | 462 153.00 | | 462 153.00 | 462 153.00 |
CO Grand total (0 to V) | 1 415 907.00 | | 1 415 907.00 | 1 415 907.00 |
CU Other investments | 990.00 | | 990.00 | 990.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 350 000.00 | 350 000.00 | | 350 000.00 |
DD Legal reserve (1) | 35 000.00 | 35 000.00 | | 35 000.00 |
DG Other reserves | 163 814.00 | 163 814.00 | | 163 814.00 |
DH Retained earnings | 615 419.00 | 590 102.00 | | 615 419.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 74 341.00 | 45 317.00 | | 74 341.00 |
DL TOTAL (I) | 1 238 574.00 | 1 184 233.00 | | 1 238 574.00 |
DU Loans and Debts from Credit Institutions (3) | | 134.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 148 885.00 | 36 666.00 | | 148 885.00 |
DX Trade payables and related accounts | 1 113.00 | 576.00 | | 1 113.00 |
DY Tax and social security liabilities | 22 930.00 | 43 417.00 | | 22 930.00 |
EB Prepaid income (2) | 4 406.00 | | | 4 406.00 |
EC TOTAL (IV) | 177 333.00 | 80 793.00 | | 177 333.00 |
EE Grand total (I to V) | 1 415 907.00 | 1 265 026.00 | | 1 415 907.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 222 487.00 | | 222 487.00 | 222 487.00 |
FJ Net sales | 222 487.00 | | 222 487.00 | 222 487.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 13 521.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 236 010.00 | |
FW Other purchases and external expenses | | | 44 515.00 | |
FX Taxes, duties, and similar payments | | | 4 625.00 | |
FY Salaries and Wages | | | 202 884.00 | |
FZ Social Security Contributions | | | 38 525.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 290 551.00 | |
GG - OPERATING RESULT (I - II) | | | -54 541.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 103 004.00 | |
GP Total financial income (V) | | | 103 004.00 | |
GR Interest and similar expenses | | | -51.00 | |
GU Total financial expenses (VI) | | | -51.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 103 056.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 48 515.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 12.00 | | |
HD Total exceptional income (VII) | | 12.00 | | |
HE Exceptional expenses on management operations | | 489.00 | | |
HH Total exceptional expenses (VIII) | | 489.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -477.00 | | |
HK Income tax | -25 826.00 | -5 161.00 | | -25 826.00 |
HL TOTAL REVENUE (I + III + V + VII) | 339 014.00 | 309 628.00 | | 339 014.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 264 673.00 | 264 311.00 | | 264 673.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 74 341.00 | 45 317.00 | | 74 341.00 |
