| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 76 318.00 | | 76 318.00 | 76 318.00 |
BJ TOTAL (I) | 76 318.00 | | 76 318.00 | 76 318.00 |
BZ Other receivables | 97 427.00 | | 97 427.00 | 97 427.00 |
CD Marketable securities | | 1.00 | | |
CF Cash and cash equivalents | 2 771.00 | | 2 771.00 | 2 771.00 |
CJ TOTAL (II) | 100 199.00 | | 100 199.00 | 100 199.00 |
CO Grand total (0 to V) | 176 517.00 | | 176 517.00 | 176 517.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 100.00 | 38 100.00 | | 38 100.00 |
DD Legal reserve (1) | 3 810.00 | | | 3 810.00 |
DG Other reserves | 55 795.00 | | | 55 795.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 33 453.00 | 63 415.00 | | 33 453.00 |
DK Regulated provisions | 576.00 | 312.00 | | 576.00 |
DL TOTAL (I) | 131 733.00 | 101 827.00 | | 131 733.00 |
DU Loans and Debts from Credit Institutions (3) | 29 472.00 | 37 894.00 | | 29 472.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 142.00 | 67.00 | | 10 142.00 |
DX Trade payables and related accounts | 548.00 | 660.00 | | 548.00 |
DY Tax and social security liabilities | 4 621.00 | 1 606.00 | | 4 621.00 |
EC TOTAL (IV) | 44 784.00 | 40 226.00 | | 44 784.00 |
EE Grand total (I to V) | 176 517.00 | 142 053.00 | | 176 517.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 54 577.00 | |
FJ Net sales | | | 54 577.00 | |
FR Total operating income (I) | | | 54 577.00 | |
FW Other purchases and external expenses | | | 1 485.00 | |
FX Taxes, duties, and similar payments | | | 4 588.00 | |
FY Salaries and Wages | | | 37 100.00 | |
FZ Social Security Contributions | | | 17 813.00 | |
GF Total Operating Expenses (II) | | | 60 986.00 | |
GG - OPERATING RESULT (I - II) | | | -6 409.00 | |
GP Total financial income (V) | | | 40 713.00 | |
GU Total financial expenses (VI) | | | 587.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 40 126.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 33 717.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 264.00 | 312.00 | | 264.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -264.00 | -312.00 | | -264.00 |
HL TOTAL REVENUE (I + III + V + VII) | 95 290.00 | 125 274.00 | | 95 290.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 61 837.00 | 61 859.00 | | 61 837.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 33 453.00 | 63 415.00 | | 33 453.00 |
