| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 438 523.00 | 316 762.00 | 121 761.00 | 438 523.00 |
BJ TOTAL (I) | 456 331.00 | 316 762.00 | 139 569.00 | 456 331.00 |
BL Raw materials, supplies | 7 004.00 | | 7 004.00 | 7 004.00 |
BX Customers and related accounts | 56 963.00 | | 56 963.00 | 56 963.00 |
BZ Other receivables | 271 363.00 | | 271 363.00 | 271 363.00 |
CF Cash and cash equivalents | 18 453.00 | | 18 453.00 | 18 453.00 |
CH Prepaid expenses | 5 832.00 | | 5 832.00 | 5 832.00 |
CJ TOTAL (II) | 359 616.00 | | 359 616.00 | 359 616.00 |
CO Grand total (0 to V) | 815 947.00 | 316 762.00 | 499 185.00 | 815 947.00 |
CU Other investments | 17 808.00 | | 17 808.00 | 17 808.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DG Other reserves | 96 982.00 | 38 475.00 | | 96 982.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 63 327.00 | 58 507.00 | | 63 327.00 |
DL TOTAL (I) | 168 560.00 | 105 232.00 | | 168 560.00 |
DV Miscellaneous Loans and Financial Debts (4) | 298 909.00 | 357 411.00 | | 298 909.00 |
DX Trade payables and related accounts | 1 861.00 | 2 892.00 | | 1 861.00 |
DY Tax and social security liabilities | 8 350.00 | 11 660.00 | | 8 350.00 |
EA Other liabilities | 21 505.00 | 21 505.00 | | 21 505.00 |
EC TOTAL (IV) | 330 625.00 | 393 468.00 | | 330 625.00 |
EE Grand total (I to V) | 499 185.00 | 498 701.00 | | 499 185.00 |
EG Accrued income and payables due within one year | 330 625.00 | 393 468.00 | | 330 625.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 124 284.00 | | 124 284.00 | 124 284.00 |
FJ Net sales | 124 284.00 | | 124 284.00 | 124 284.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 124 285.00 | |
FV Inventory change (raw materials and supplies) | | | 876.00 | |
FW Other purchases and external expenses | | | 27 258.00 | |
FX Taxes, duties, and similar payments | | | 1 650.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 9 085.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 38 869.00 | |
GG - OPERATING RESULT (I - II) | | | 85 417.00 | |
GL Other interest and similar income | | | 4 589.00 | |
GP Total financial income (V) | | | 4 589.00 | |
GR Interest and similar expenses | | | 5 498.00 | |
GU Total financial expenses (VI) | | | 5 498.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -909.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 84 507.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | | 5.00 | | |
HH Total exceptional expenses (VIII) | | 5.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -5.00 | | |
HK Income tax | 21 180.00 | 18 770.00 | | 21 180.00 |
HL TOTAL REVENUE (I + III + V + VII) | 128 874.00 | 120 217.00 | | 128 874.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 65 547.00 | 61 710.00 | | 65 547.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 63 327.00 | 58 507.00 | | 63 327.00 |
