| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 8 280.00 | | 8 280.00 | 8 280.00 |
AT Other tangible assets | 10 184.00 | 10 184.00 | | 10 184.00 |
BD Other fixed assets | 500.00 | | 500.00 | 500.00 |
BJ TOTAL (I) | 18 965.00 | 10 184.00 | 8 780.00 | 18 965.00 |
BX Customers and related accounts | 8 041.00 | | 8 041.00 | 8 041.00 |
BZ Other receivables | 70 698.00 | | 70 698.00 | 70 698.00 |
CF Cash and cash equivalents | 25 716.00 | | 25 716.00 | 25 716.00 |
CJ TOTAL (II) | 104 456.00 | | 104 456.00 | 104 456.00 |
CO Grand total (0 to V) | 123 421.00 | 10 184.00 | 113 236.00 | 123 421.00 |
CR Shares due in more than one year | 70 000.00 | | | 70 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 770.00 | 1 770.00 | | 1 770.00 |
DD Legal reserve (1) | 177.00 | 177.00 | | 177.00 |
DE Statutory or contractual reserves | 155.00 | 155.00 | | 155.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 27 497.00 | 28 284.00 | | 27 497.00 |
DK Regulated provisions | 81 836.00 | 81 836.00 | | 81 836.00 |
DL TOTAL (I) | 111 435.00 | 112 222.00 | | 111 435.00 |
DX Trade payables and related accounts | 1 801.00 | 1 756.00 | | 1 801.00 |
DY Tax and social security liabilities | | 748.00 | | |
EC TOTAL (IV) | 1 801.00 | 2 504.00 | | 1 801.00 |
EE Grand total (I to V) | 113 236.00 | 114 727.00 | | 113 236.00 |
EG Accrued income and payables due within one year | 1 801.00 | 2 504.00 | | 1 801.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 40 209.00 | | 40 209.00 | 40 209.00 |
FJ Net sales | 40 209.00 | | 40 209.00 | 40 209.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 598.00 | |
FR Total operating income (I) | | | 42 807.00 | |
FS Purchases of goods (including customs duties) | | | 47.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 7 450.00 | |
FX Taxes, duties, and similar payments | | | 2 930.00 | |
GE Other Expenses | | | 30.00 | |
GF Total Operating Expenses (II) | | | 10 458.00 | |
GG - OPERATING RESULT (I - II) | | | 32 348.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 32 348.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 4 851.00 | 4 973.00 | | 4 851.00 |
HL TOTAL REVENUE (I + III + V + VII) | 42 807.00 | 42 749.00 | | 42 807.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 15 309.00 | 14 465.00 | | 15 309.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 27 497.00 | 28 284.00 | | 27 497.00 |
