| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 10 000.00 | | 10 000.00 | 10 000.00 |
BJ TOTAL (I) | 1 337 814.00 | | 1 337 814.00 | 1 337 814.00 |
BX Customers and related accounts | 19 097.00 | | 19 097.00 | 19 097.00 |
BZ Other receivables | 57 832.00 | | 57 832.00 | 57 832.00 |
CF Cash and cash equivalents | 71 721.00 | | 71 721.00 | 71 721.00 |
CH Prepaid expenses | 1 107.00 | | 1 107.00 | 1 107.00 |
CJ TOTAL (II) | 149 757.00 | | 149 757.00 | 149 757.00 |
CO Grand total (0 to V) | 1 487 571.00 | | 1 487 571.00 | 1 487 571.00 |
CU Other investments | 1 327 814.00 | | 1 327 814.00 | 1 327 814.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 681 319.00 | 681 319.00 | | 681 319.00 |
DD Legal reserve (1) | 2 599.00 | | | 2 599.00 |
DH Retained earnings | 49 385.00 | | | 49 385.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 58 500.00 | 51 984.00 | | 58 500.00 |
DL TOTAL (I) | 791 803.00 | 733 303.00 | | 791 803.00 |
DU Loans and Debts from Credit Institutions (3) | 505 641.00 | 500 689.00 | | 505 641.00 |
DV Miscellaneous Loans and Financial Debts (4) | 28 885.00 | 25 000.00 | | 28 885.00 |
DX Trade payables and related accounts | 1 232.00 | 19 052.00 | | 1 232.00 |
DY Tax and social security liabilities | 64 570.00 | 11 000.00 | | 64 570.00 |
EA Other liabilities | 95 440.00 | 125 440.00 | | 95 440.00 |
EC TOTAL (IV) | 695 768.00 | 681 181.00 | | 695 768.00 |
EE Grand total (I to V) | 1 487 571.00 | 1 414 485.00 | | 1 487 571.00 |
EG Accrued income and payables due within one year | 250 878.00 | 222 820.00 | | 250 878.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 198 000.00 | | 198 000.00 | 198 000.00 |
FJ Net sales | 198 000.00 | | 198 000.00 | 198 000.00 |
FR Total operating income (I) | | | 198 000.00 | |
FW Other purchases and external expenses | | | 18 218.00 | |
FX Taxes, duties, and similar payments | | | 4 412.00 | |
FY Salaries and Wages | | | 63 671.00 | |
FZ Social Security Contributions | | | 27 403.00 | |
GF Total Operating Expenses (II) | | | 113 705.00 | |
GG - OPERATING RESULT (I - II) | | | 84 295.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 4.00 | |
GP Total financial income (V) | | | 4.00 | |
GR Interest and similar expenses | | | 9 893.00 | |
GU Total financial expenses (VI) | | | 9 893.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -9 889.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 74 407.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 40.00 | | | 40.00 |
HH Total exceptional expenses (VIII) | 40.00 | | | 40.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -40.00 | | | -40.00 |
HK Income tax | 15 867.00 | 791.00 | | 15 867.00 |
HL TOTAL REVENUE (I + III + V + VII) | 198 004.00 | 101 300.00 | | 198 004.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 139 504.00 | 49 316.00 | | 139 504.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 58 500.00 | 51 984.00 | | 58 500.00 |
