| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 180 521.00 | | 180 521.00 | 180 521.00 |
BX Customers and related accounts | 28 800.00 | | 28 800.00 | 28 800.00 |
BZ Other receivables | 433 480.00 | | 433 480.00 | 433 480.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | 462 280.00 | | 462 280.00 | 462 280.00 |
CO Grand total (0 to V) | 642 801.00 | | 642 801.00 | 642 801.00 |
CU Other investments | 180 521.00 | | 180 521.00 | 180 521.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 205 806.00 | 205 806.00 | | 205 806.00 |
DD Legal reserve (1) | 20 581.00 | 20 581.00 | | 20 581.00 |
DG Other reserves | 229 000.00 | 167 000.00 | | 229 000.00 |
DH Retained earnings | 425.00 | 760.00 | | 425.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 19 327.00 | 61 665.00 | | 19 327.00 |
DL TOTAL (I) | 475 138.00 | 455 812.00 | | 475 138.00 |
DU Loans and Debts from Credit Institutions (3) | 423.00 | 45.00 | | 423.00 |
DV Miscellaneous Loans and Financial Debts (4) | 51 901.00 | 94 301.00 | | 51 901.00 |
DX Trade payables and related accounts | 3 130.00 | 2 839.00 | | 3 130.00 |
DY Tax and social security liabilities | 18 278.00 | 19 739.00 | | 18 278.00 |
EA Other liabilities | 93 931.00 | 76 481.00 | | 93 931.00 |
EC TOTAL (IV) | 167 663.00 | 197 604.00 | | 167 663.00 |
EE Grand total (I to V) | 642 801.00 | 653 416.00 | | 642 801.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 96 000.00 | | 96 000.00 | 96 000.00 |
FJ Net sales | 96 000.00 | | 96 000.00 | 96 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 704.00 | |
FR Total operating income (I) | | | 97 704.00 | |
FW Other purchases and external expenses | | | 4 250.00 | |
FX Taxes, duties, and similar payments | | | 1 180.00 | |
FY Salaries and Wages | | | 28 466.00 | |
FZ Social Security Contributions | | | 41 708.00 | |
GF Total Operating Expenses (II) | | | 75 604.00 | |
GG - OPERATING RESULT (I - II) | | | 22 100.00 | |
GH Attributed profit or transferred loss (III) | | | 9 936.00 | |
GI Supported loss or transferred profit (IV) | | | 16 308.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 7 022.00 | |
GP Total financial income (V) | | | 7 022.00 | |
GR Interest and similar expenses | | | 223.00 | |
GU Total financial expenses (VI) | | | 223.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 6 799.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 22 527.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 20 000.00 | | | 20 000.00 |
HD Total exceptional income (VII) | 20 000.00 | | | 20 000.00 |
HE Exceptional expenses on management operations | | 1 407.00 | | |
HF Exceptional expenses on capital transactions | 19 818.00 | | | 19 818.00 |
HH Total exceptional expenses (VIII) | 19 818.00 | 1 407.00 | | 19 818.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 182.00 | -1 407.00 | | 182.00 |
HK Income tax | 3 382.00 | 2 398.00 | | 3 382.00 |
HL TOTAL REVENUE (I + III + V + VII) | 134 662.00 | 159 249.00 | | 134 662.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 115 336.00 | 97 584.00 | | 115 336.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 19 327.00 | 61 665.00 | | 19 327.00 |
