| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 190 214.00 | 190 214.00 | | 190 214.00 |
AT Other tangible assets | 793.00 | 793.00 | | 793.00 |
BH Other financial assets | 370.00 | | 370.00 | 370.00 |
BJ TOTAL (I) | 191 378.00 | 191 007.00 | 370.00 | 191 378.00 |
BX Customers and related accounts | 118.00 | | 118.00 | 118.00 |
BZ Other receivables | 127 658.00 | | 127 658.00 | 127 658.00 |
CF Cash and cash equivalents | 29 900.00 | | 29 900.00 | 29 900.00 |
CJ TOTAL (II) | 157 676.00 | | 157 676.00 | 157 676.00 |
CO Grand total (0 to V) | 349 053.00 | 191 007.00 | 158 046.00 | 349 053.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DH Retained earnings | 4.00 | 2.00 | | 4.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 121 950.00 | 110 247.00 | | 121 950.00 |
DL TOTAL (I) | 130 754.00 | 119 049.00 | | 130 754.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 443.00 | 2 443.00 | | 2 443.00 |
DW Advances and down payments received on current orders | 7 049.00 | 7 538.00 | | 7 049.00 |
DX Trade payables and related accounts | 11 872.00 | 4 000.00 | | 11 872.00 |
DY Tax and social security liabilities | 5 929.00 | 4 061.00 | | 5 929.00 |
EC TOTAL (IV) | 27 292.00 | 18 042.00 | | 27 292.00 |
EE Grand total (I to V) | 158 046.00 | 137 091.00 | | 158 046.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 201 766.00 | | 201 766.00 | 201 766.00 |
FJ Net sales | 201 766.00 | | 201 766.00 | 201 766.00 |
FR Total operating income (I) | | | 201 766.00 | |
FW Other purchases and external expenses | | | 25 059.00 | |
FX Taxes, duties, and similar payments | | | 8 837.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GF Total Operating Expenses (II) | | | 33 896.00 | |
GG - OPERATING RESULT (I - II) | | | 167 869.00 | |
GL Other interest and similar income | | | 1 203.00 | |
GP Total financial income (V) | | | 1 203.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 203.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 169 073.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 417.00 | | | 417.00 |
HD Total exceptional income (VII) | 417.00 | | | 417.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 417.00 | | | 417.00 |
HK Income tax | 47 541.00 | 44 640.00 | | 47 541.00 |
HL TOTAL REVENUE (I + III + V + VII) | 203 387.00 | 200 748.00 | | 203 387.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 81 437.00 | 90 501.00 | | 81 437.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 121 949.00 | 110 247.00 | | 121 949.00 |
