| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 3 700 000.00 | | 3 700 000.00 | 3 700 000.00 |
BX Customers and related accounts | 214 606.00 | | 214 606.00 | 214 606.00 |
BZ Other receivables | 152 622.00 | | 152 622.00 | 152 622.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 668 898.00 | | 668 898.00 | 668 898.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 1 036 126.00 | | 1 036 126.00 | 1 036 126.00 |
CO Grand total (0 to V) | 4 736 126.00 | | 4 736 126.00 | 4 736 126.00 |
CU Other investments | 3 700 000.00 | | 3 700 000.00 | 3 700 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | 200 000.00 | | 200 000.00 |
DD Legal reserve (1) | 20 000.00 | 20 000.00 | | 20 000.00 |
DH Retained earnings | 3 083 204.00 | 2 556 257.00 | | 3 083 204.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 733 041.00 | 526 947.00 | | 733 041.00 |
DL TOTAL (I) | 4 036 245.00 | 3 303 204.00 | | 4 036 245.00 |
DU Loans and Debts from Credit Institutions (3) | 426 426.00 | 200 096.00 | | 426 426.00 |
DV Miscellaneous Loans and Financial Debts (4) | 218 708.00 | 836 150.00 | | 218 708.00 |
DX Trade payables and related accounts | 1 860.00 | 3 780.00 | | 1 860.00 |
DY Tax and social security liabilities | 52 886.00 | 58 896.00 | | 52 886.00 |
EA Other liabilities | | 2 995.00 | | |
EC TOTAL (IV) | 699 881.00 | 1 101 917.00 | | 699 881.00 |
EE Grand total (I to V) | 4 736 126.00 | 4 405 121.00 | | 4 736 126.00 |
EG Accrued income and payables due within one year | 372 328.00 | 1 101 917.00 | | 372 328.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 96.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 418 838.00 | | 418 838.00 | 418 838.00 |
FJ Net sales | 418 838.00 | | 418 838.00 | 418 838.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 418 840.00 | |
FW Other purchases and external expenses | | | 4 577.00 | |
FX Taxes, duties, and similar payments | | | 5 896.00 | |
FY Salaries and Wages | | | 209 661.00 | |
GF Total Operating Expenses (II) | | | 220 134.00 | |
GG - OPERATING RESULT (I - II) | | | 198 705.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 600 947.00 | |
GL Other interest and similar income | | | 150.00 | |
GP Total financial income (V) | | | 601 097.00 | |
GR Interest and similar expenses | | | 5 245.00 | |
GU Total financial expenses (VI) | | | 5 245.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 595 852.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 794 558.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 61 517.00 | 54 990.00 | | 61 517.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 019 936.00 | 826 971.00 | | 1 019 936.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 286 896.00 | 300 024.00 | | 286 896.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 733 041.00 | 526 947.00 | | 733 041.00 |
