| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 16 190.00 | 9 002.00 | 7 188.00 | 16 190.00 |
BJ TOTAL (I) | 868 832.00 | 9 002.00 | 859 830.00 | 868 832.00 |
BX Customers and related accounts | 5 621.00 | | 5 621.00 | 5 621.00 |
BZ Other receivables | 1 778.00 | | 1 778.00 | 1 778.00 |
CF Cash and cash equivalents | 3 120.00 | | 3 120.00 | 3 120.00 |
CJ TOTAL (II) | 10 518.00 | | 10 518.00 | 10 518.00 |
CO Grand total (0 to V) | 879 350.00 | 9 002.00 | 870 348.00 | 879 350.00 |
CU Other investments | 852 642.00 | | 852 642.00 | 852 642.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 304 898.00 | 304 898.00 | | 304 898.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DH Retained earnings | 61 129.00 | 21 449.00 | | 61 129.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 41 666.00 | 39 680.00 | | 41 666.00 |
DL TOTAL (I) | 408 456.00 | 366 789.00 | | 408 456.00 |
DU Loans and Debts from Credit Institutions (3) | 196 613.00 | 242 352.00 | | 196 613.00 |
DV Miscellaneous Loans and Financial Debts (4) | 330.00 | 330.00 | | 330.00 |
DX Trade payables and related accounts | 3 229.00 | 3 229.00 | | 3 229.00 |
EA Other liabilities | 261 721.00 | 261 721.00 | | 261 721.00 |
EC TOTAL (IV) | 461 892.00 | 507 632.00 | | 461 892.00 |
EE Grand total (I to V) | 870 348.00 | 874 421.00 | | 870 348.00 |
EG Accrued income and payables due within one year | 312 345.00 | 311 019.00 | | 312 345.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 12 992.00 | | 12 992.00 | 12 992.00 |
FJ Net sales | 12 992.00 | | 12 992.00 | 12 992.00 |
FR Total operating income (I) | | | 12 992.00 | |
FW Other purchases and external expenses | | | 5 561.00 | |
FX Taxes, duties, and similar payments | | | 434.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 238.00 | |
GF Total Operating Expenses (II) | | | 9 233.00 | |
GG - OPERATING RESULT (I - II) | | | 3 760.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 45 000.00 | |
GP Total financial income (V) | | | 45 000.00 | |
GU Total financial expenses (VI) | | | 7 093.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 37 907.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 41 666.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 57 992.00 | 61 345.00 | | 57 992.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 16 326.00 | 21 665.00 | | 16 326.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 41 666.00 | 39 680.00 | | 41 666.00 |
