| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 267 500.00 | | 267 500.00 | 267 500.00 |
BD Other fixed assets | 170.00 | | 170.00 | 170.00 |
BH Other financial assets | 1 344.00 | | 1 344.00 | 1 344.00 |
BJ TOTAL (I) | 269 014.00 | | 269 014.00 | 269 014.00 |
BX Customers and related accounts | 11 140.00 | | 11 140.00 | 11 140.00 |
BZ Other receivables | 52 371.00 | | 52 371.00 | 52 371.00 |
CF Cash and cash equivalents | 11 267.00 | | 11 267.00 | 11 267.00 |
CJ TOTAL (II) | 74 779.00 | | 74 779.00 | 74 779.00 |
CO Grand total (0 to V) | 343 792.00 | | 343 792.00 | 343 792.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 155 000.00 | 155 000.00 | | 155 000.00 |
DD Legal reserve (1) | 9 310.00 | 8 278.00 | | 9 310.00 |
DG Other reserves | 136 224.00 | 116 620.00 | | 136 224.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 22 209.00 | 20 637.00 | | 22 209.00 |
DL TOTAL (I) | 322 744.00 | 300 534.00 | | 322 744.00 |
DU Loans and Debts from Credit Institutions (3) | | 501.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 4 800.00 | 15 785.00 | | 4 800.00 |
DX Trade payables and related accounts | 1 428.00 | 1 392.00 | | 1 428.00 |
DY Tax and social security liabilities | 14 821.00 | 8 387.00 | | 14 821.00 |
EC TOTAL (IV) | 21 049.00 | 26 064.00 | | 21 049.00 |
EE Grand total (I to V) | 343 792.00 | 326 598.00 | | 343 792.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 109 533.00 | |
FJ Net sales | | | 109 533.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 109 535.00 | |
FW Other purchases and external expenses | | | 9 734.00 | |
FX Taxes, duties, and similar payments | | | 777.00 | |
FY Salaries and Wages | | | 53 987.00 | |
FZ Social Security Contributions | | | 27 669.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 92 167.00 | |
GG - OPERATING RESULT (I - II) | | | 17 369.00 | |
GP Total financial income (V) | | | 7 503.00 | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 7 503.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 24 871.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 662.00 | 1 127.00 | | 2 662.00 |
HL TOTAL REVENUE (I + III + V + VII) | 117 038.00 | 121 521.00 | | 117 038.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 94 829.00 | 100 883.00 | | 94 829.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 22 209.00 | 20 637.00 | | 22 209.00 |
| |
| 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 | 269 014.00 | | | 269 014.00 |
I3 DECREASES Total Financial Fixed Assets | | | 269 014.00 | |
I4 DECREASES Grand Total | | | 269 014.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 269 014.00 | | | 269 014.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UT Other financial assets | 1 344.00 | 1 344.00 | | 1 344.00 |
UX Other trade receivables | 11 140.00 | | | 11 140.00 |
VP Miscellaneous | 52 371.00 | | | 52 371.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 64 855.00 | 63 511.00 | 1 344.00 | 64 855.00 |
