| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 050 153.00 | | 2 050 153.00 | 2 050 153.00 |
BX Customers and related accounts | 440 041.00 | | 440 041.00 | 440 041.00 |
BZ Other receivables | 184 991.00 | | 184 991.00 | 184 991.00 |
CF Cash and cash equivalents | 79 856.00 | | 79 856.00 | 79 856.00 |
CH Prepaid expenses | 22 883.00 | | 22 883.00 | 22 883.00 |
CJ TOTAL (II) | 727 771.00 | | 727 771.00 | 727 771.00 |
CO Grand total (0 to V) | 2 777 924.00 | | 2 777 924.00 | 2 777 924.00 |
CU Other investments | 2 050 153.00 | | 2 050 153.00 | 2 050 153.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 040 000.00 | 2 040 000.00 | | 2 040 000.00 |
DD Legal reserve (1) | 20 400.00 | | | 20 400.00 |
DH Retained earnings | 75 587.00 | | | 75 587.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 464 387.00 | 299 987.00 | | 464 387.00 |
DL TOTAL (I) | 2 600 374.00 | 2 339 987.00 | | 2 600 374.00 |
DV Miscellaneous Loans and Financial Debts (4) | 19 916.00 | 20 000.00 | | 19 916.00 |
DX Trade payables and related accounts | 3 600.00 | 4 344.00 | | 3 600.00 |
DY Tax and social security liabilities | 154 033.00 | 130 094.00 | | 154 033.00 |
EC TOTAL (IV) | 177 549.00 | 154 438.00 | | 177 549.00 |
EE Grand total (I to V) | 2 777 924.00 | 2 494 425.00 | | 2 777 924.00 |
EG Accrued income and payables due within one year | 177 549.00 | 154 438.00 | | 177 549.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 667 448.00 | | 667 448.00 | 667 448.00 |
FJ Net sales | 667 448.00 | | 667 448.00 | 667 448.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 233.00 | |
FR Total operating income (I) | | | 669 680.00 | |
FW Other purchases and external expenses | | | 11 391.00 | |
FX Taxes, duties, and similar payments | | | 2 358.00 | |
FY Salaries and Wages | | | 316 293.00 | |
FZ Social Security Contributions | | | 12 929.00 | |
GF Total Operating Expenses (II) | | | 342 971.00 | |
GG - OPERATING RESULT (I - II) | | | 326 710.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 240 000.00 | |
GL Other interest and similar income | | | 918.00 | |
GP Total financial income (V) | | | 240 918.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 240 918.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 567 628.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 6.00 | 1.00 | | 6.00 |
HD Total exceptional income (VII) | 6.00 | 1.00 | | 6.00 |
HE Exceptional expenses on management operations | | 13.00 | | |
HH Total exceptional expenses (VIII) | | 13.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 5.00 | -12.00 | | 5.00 |
HK Income tax | 103 246.00 | 57 036.00 | | 103 246.00 |
HL TOTAL REVENUE (I + III + V + VII) | 910 604.00 | 783 303.00 | | 910 604.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 446 217.00 | 483 316.00 | | 446 217.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 464 387.00 | 299 987.00 | | 464 387.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 2 050 153.00 | | | 2 050 153.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 050 153.00 | |
I4 DECREASES Grand Total | | | 2 050 153.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 050 153.00 | | | 2 050 153.00 |
