| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | 1 649 623.00 | | 1 649 623.00 | 1 649 623.00 |
CF Cash and cash equivalents | 81 591.00 | | 81 591.00 | 81 591.00 |
CH Prepaid expenses | 10 749.00 | | 10 749.00 | 10 749.00 |
CJ TOTAL (II) | 1 741 963.00 | | 1 741 963.00 | 1 741 963.00 |
CO Grand total (0 to V) | 1 741 963.00 | | 1 741 963.00 | 1 741 963.00 |
| |
| 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 | 1 357 184.00 | 1 117 649.00 | | 1 357 184.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 245 208.00 | 239 535.00 | | 245 208.00 |
DL TOTAL (I) | 1 611 192.00 | 1 365 984.00 | | 1 611 192.00 |
DV Miscellaneous Loans and Financial Debts (4) | 122 005.00 | 119 768.00 | | 122 005.00 |
DX Trade payables and related accounts | 3 000.00 | 3 000.00 | | 3 000.00 |
DY Tax and social security liabilities | 5 767.00 | 6 637.00 | | 5 767.00 |
EC TOTAL (IV) | 130 771.00 | 129 405.00 | | 130 771.00 |
EE Grand total (I to V) | 1 741 963.00 | 1 495 390.00 | | 1 741 963.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 364.00 | 462 807.00 | 463 171.00 | 364.00 |
FJ Net sales | 364.00 | 462 807.00 | 463 171.00 | 364.00 |
FR Total operating income (I) | | | 463 171.00 | |
FU Purchases of raw materials and other supplies | | | 28 167.00 | |
FW Other purchases and external expenses | | | 24 183.00 | |
FX Taxes, duties, and similar payments | | | 1 151.00 | |
FY Salaries and Wages | | | 29 906.00 | |
FZ Social Security Contributions | | | 12 261.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 95 668.00 | |
GG - OPERATING RESULT (I - II) | | | 367 504.00 | |
GR Interest and similar expenses | | | 22.00 | |
GU Total financial expenses (VI) | | | 22.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -22.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 367 482.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 359.00 | 90.00 | | 359.00 |
HH Total exceptional expenses (VIII) | 359.00 | 90.00 | | 359.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -359.00 | -90.00 | | -359.00 |
HK Income tax | 121 915.00 | 119 768.00 | | 121 915.00 |
HL TOTAL REVENUE (I + III + V + VII) | 463 171.00 | 461 280.00 | | 463 171.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 217 964.00 | 221 745.00 | | 217 964.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 245 208.00 | 239 535.00 | | 245 208.00 |
