| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 195 000.00 | | 195 000.00 | 195 000.00 |
AT Other tangible assets | 2 375.00 | 1 889.00 | 486.00 | 2 375.00 |
BH Other financial assets | 24 397.00 | | 24 397.00 | 24 397.00 |
BJ TOTAL (I) | 1 746 772.00 | 1 889.00 | 1 744 883.00 | 1 746 772.00 |
BZ Other receivables | 5 044.00 | | 5 044.00 | 5 044.00 |
CF Cash and cash equivalents | 62 419.00 | | 62 419.00 | 62 419.00 |
CH Prepaid expenses | 4 140.00 | | 4 140.00 | 4 140.00 |
CJ TOTAL (II) | 71 603.00 | | 71 603.00 | 71 603.00 |
CO Grand total (0 to V) | 1 818 375.00 | 1 889.00 | 1 816 486.00 | 1 818 375.00 |
CU Other investments | 1 525 000.00 | | 1 525 000.00 | 1 525 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 400.00 | 400.00 | | 400.00 |
DD Legal reserve (1) | 40.00 | 40.00 | | 40.00 |
DH Retained earnings | 402 064.00 | 372 717.00 | | 402 064.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 148 118.00 | 29 348.00 | | 148 118.00 |
DL TOTAL (I) | 550 623.00 | 402 504.00 | | 550 623.00 |
DQ Provisions for Expenses | | 55 000.00 | | |
DR TOTAL (IV) | | 55 000.00 | | |
DU Loans and Debts from Credit Institutions (3) | 840 695.00 | 930 516.00 | | 840 695.00 |
DV Miscellaneous Loans and Financial Debts (4) | 362 871.00 | 164 460.00 | | 362 871.00 |
DX Trade payables and related accounts | 2 382.00 | 229 888.00 | | 2 382.00 |
DY Tax and social security liabilities | 59 915.00 | 1 564.00 | | 59 915.00 |
EC TOTAL (IV) | 1 265 863.00 | 1 326 428.00 | | 1 265 863.00 |
EE Grand total (I to V) | 1 816 486.00 | 1 783 933.00 | | 1 816 486.00 |
EG Accrued income and payables due within one year | 1 265 863.00 | 485 734.00 | | 1 265 863.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 250 033.00 | | 250 033.00 | 250 033.00 |
FJ Net sales | 250 033.00 | | 250 033.00 | 250 033.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 55 000.00 | |
FR Total operating income (I) | | | 305 033.00 | |
FW Other purchases and external expenses | | | 60 727.00 | |
FX Taxes, duties, and similar payments | | | 10 041.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 534.00 | |
GF Total Operating Expenses (II) | | | 71 302.00 | |
GG - OPERATING RESULT (I - II) | | | 233 731.00 | |
GR Interest and similar expenses | | | 29 295.00 | |
GU Total financial expenses (VI) | | | 29 295.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -29 295.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 204 436.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 7 459.00 | 52.00 | | 7 459.00 |
HD Total exceptional income (VII) | 7 459.00 | 52.00 | | 7 459.00 |
HE Exceptional expenses on management operations | 34.00 | 199.00 | | 34.00 |
HH Total exceptional expenses (VIII) | 34.00 | 199.00 | | 34.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 7 424.00 | -147.00 | | 7 424.00 |
HK Income tax | 63 742.00 | 5 265.00 | | 63 742.00 |
HL TOTAL REVENUE (I + III + V + VII) | 312 492.00 | 321 876.00 | | 312 492.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 164 373.00 | 292 529.00 | | 164 373.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 148 118.00 | 29 348.00 | | 148 118.00 |
