| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 7 520.00 | 1 880.00 | 5 640.00 | 7 520.00 |
BJ TOTAL (I) | 360 487.00 | 1 880.00 | 358 607.00 | 360 487.00 |
BX Customers and related accounts | 14 400.00 | | 14 400.00 | 14 400.00 |
BZ Other receivables | 5 762.00 | | 5 762.00 | 5 762.00 |
CF Cash and cash equivalents | 95 353.00 | | 95 353.00 | 95 353.00 |
CJ TOTAL (II) | 115 515.00 | | 115 515.00 | 115 515.00 |
CO Grand total (0 to V) | 476 002.00 | 1 880.00 | 474 122.00 | 476 002.00 |
CU Other investments | 352 966.00 | | 352 966.00 | 352 966.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 300 100.00 | 300 100.00 | | 300 100.00 |
DD Legal reserve (1) | 30 010.00 | 2 790.00 | | 30 010.00 |
DH Retained earnings | 8 067.00 | 29 170.00 | | 8 067.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 72 727.00 | 38 118.00 | | 72 727.00 |
DL TOTAL (I) | 410 905.00 | 370 177.00 | | 410 905.00 |
DU Loans and Debts from Credit Institutions (3) | 42 626.00 | 52 963.00 | | 42 626.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 882.00 | 1 424.00 | | 1 882.00 |
DX Trade payables and related accounts | 1 108.00 | 1 255.00 | | 1 108.00 |
DY Tax and social security liabilities | 17 602.00 | 18 842.00 | | 17 602.00 |
EC TOTAL (IV) | 63 217.00 | 74 483.00 | | 63 217.00 |
EE Grand total (I to V) | 474 122.00 | 444 661.00 | | 474 122.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 193 200.00 | | 193 200.00 | 193 200.00 |
FJ Net sales | 193 200.00 | | 193 200.00 | 193 200.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 193 202.00 | |
FW Other purchases and external expenses | | | 8 949.00 | |
FX Taxes, duties, and similar payments | | | 985.00 | |
FY Salaries and Wages | | | 133 443.00 | |
FZ Social Security Contributions | | | 9 057.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 470.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 152 907.00 | |
GG - OPERATING RESULT (I - II) | | | 40 295.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 42 000.00 | |
GP Total financial income (V) | | | 42 000.00 | |
GR Interest and similar expenses | | | 712.00 | |
GU Total financial expenses (VI) | | | 712.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 41 288.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 81 582.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 8 855.00 | 4 167.00 | | 8 855.00 |
HL TOTAL REVENUE (I + III + V + VII) | 235 202.00 | 201 201.00 | | 235 202.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 162 474.00 | 163 083.00 | | 162 474.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 72 727.00 | 38 118.00 | | 72 727.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 1 882.00 | 1 882.00 | | 1 882.00 |
8B Suppliers and Related Accounts | 1 108.00 | 1 108.00 | | 1 108.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 20 163.00 | 20 163.00 | | 20 163.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 63 217.00 | 31 124.00 | 32 093.00 | 63 217.00 |
