| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 57.00 | 57.00 | | 57.00 |
AT Other tangible assets | 3 580.00 | 3 580.00 | | 3 580.00 |
BJ TOTAL (I) | 37 987.00 | 3 637.00 | 34 350.00 | 37 987.00 |
BX Customers and related accounts | 67 600.00 | | 67 600.00 | 67 600.00 |
BZ Other receivables | 306 092.00 | | 306 092.00 | 306 092.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 193.00 | | 193.00 | 193.00 |
CJ TOTAL (II) | 373 885.00 | | 373 885.00 | 373 885.00 |
CO Grand total (0 to V) | 411 873.00 | 3 637.00 | 408 235.00 | 411 873.00 |
CU Other investments | 34 350.00 | | 34 350.00 | 34 350.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 290 903.00 | 290 903.00 | | 290 903.00 |
DH Retained earnings | 17 125.00 | -7 398.00 | | 17 125.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 12 004.00 | 24 524.00 | | 12 004.00 |
DL TOTAL (I) | 321 134.00 | 309 129.00 | | 321 134.00 |
DU Loans and Debts from Credit Institutions (3) | 34 250.00 | 38 463.00 | | 34 250.00 |
DV Miscellaneous Loans and Financial Debts (4) | 33 864.00 | 31 186.00 | | 33 864.00 |
DX Trade payables and related accounts | | 5 721.00 | | |
DY Tax and social security liabilities | 18 986.00 | 20 497.00 | | 18 986.00 |
EC TOTAL (IV) | 87 101.00 | 95 868.00 | | 87 101.00 |
EE Grand total (I to V) | 408 235.00 | 404 998.00 | | 408 235.00 |
EI Including equity loans | 33 864.00 | | | 33 864.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 38 000.00 | | 38 000.00 | 38 000.00 |
FJ Net sales | 38 000.00 | | 38 000.00 | 38 000.00 |
FR Total operating income (I) | | | 38 000.00 | |
FU Purchases of raw materials and other supplies | | | 69.00 | |
FW Other purchases and external expenses | | | 3 229.00 | |
FX Taxes, duties, and similar payments | | | 945.00 | |
FY Salaries and Wages | | | 12 000.00 | |
FZ Social Security Contributions | | | 7 603.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GF Total Operating Expenses (II) | | | 23 847.00 | |
GG - OPERATING RESULT (I - II) | | | 14 152.00 | |
GL Other interest and similar income | | | 10.00 | |
GP Total financial income (V) | | | 10.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 10.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 14 163.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 129.00 | | |
HH Total exceptional expenses (VIII) | | 129.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -129.00 | | |
HK Income tax | 2 159.00 | 3 110.00 | | 2 159.00 |
HL TOTAL REVENUE (I + III + V + VII) | 38 010.00 | 52 023.00 | | 38 010.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 26 006.00 | 27 499.00 | | 26 006.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 12 004.00 | 24 524.00 | | 12 004.00 |
