| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 170 650.00 | | 170 650.00 | 170 650.00 |
BJ TOTAL (I) | 1 369 535.00 | | 1 369 535.00 | 1 369 535.00 |
BX Customers and related accounts | 9 366.00 | | 9 366.00 | 9 366.00 |
BZ Other receivables | 17 604.00 | | 17 604.00 | 17 604.00 |
CD Marketable securities | 367 247.00 | | 367 247.00 | 367 247.00 |
CF Cash and cash equivalents | 58 949.00 | | 58 949.00 | 58 949.00 |
CJ TOTAL (II) | 453 167.00 | | 453 167.00 | 453 167.00 |
CO Grand total (0 to V) | 1 822 702.00 | | 1 822 702.00 | 1 822 702.00 |
CU Other investments | 1 198 885.00 | | 1 198 885.00 | 1 198 885.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 123 500.00 | 123 500.00 | | 123 500.00 |
DD Legal reserve (1) | 12 350.00 | 12 350.00 | | 12 350.00 |
DE Statutory or contractual reserves | 47 562.00 | 47 562.00 | | 47 562.00 |
DG Other reserves | 1 278 908.00 | 1 278 908.00 | | 1 278 908.00 |
DH Retained earnings | 25 120.00 | -39 028.00 | | 25 120.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 67 120.00 | 64 149.00 | | 67 120.00 |
DL TOTAL (I) | 1 554 562.00 | 1 487 441.00 | | 1 554 562.00 |
DU Loans and Debts from Credit Institutions (3) | 125 076.00 | 141 117.00 | | 125 076.00 |
DV Miscellaneous Loans and Financial Debts (4) | 137 248.00 | 137 248.00 | | 137 248.00 |
DX Trade payables and related accounts | 1 630.00 | 1 630.00 | | 1 630.00 |
DY Tax and social security liabilities | 4 185.00 | 22 721.00 | | 4 185.00 |
EC TOTAL (IV) | 268 140.00 | 302 718.00 | | 268 140.00 |
EE Grand total (I to V) | 1 822 703.00 | 1 790 159.00 | | 1 822 703.00 |
EG Accrued income and payables due within one year | 159 647.00 | 177 641.00 | | 159 647.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 62 420.00 | | 62 420.00 | 62 420.00 |
FJ Net sales | 62 420.00 | | 62 420.00 | 62 420.00 |
FR Total operating income (I) | | | 62 420.00 | |
FW Other purchases and external expenses | | | 27 422.00 | |
FX Taxes, duties, and similar payments | | | 596.00 | |
FZ Social Security Contributions | | | 970.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 28 989.00 | |
GG - OPERATING RESULT (I - II) | | | 33 430.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 11 114.00 | |
GL Other interest and similar income | | | 28 418.00 | |
GN Positive exchange differences | | | | |
GO Net income from sales of marketable securities | | | 2 172.00 | |
GP Total financial income (V) | | | 41 704.00 | |
GR Interest and similar expenses | | | 3 905.00 | |
GU Total financial expenses (VI) | | | 3 905.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 37 798.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 71 228.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 4 109.00 | 18 728.00 | | 4 109.00 |
HL TOTAL REVENUE (I + III + V + VII) | 104 124.00 | 116 341.00 | | 104 124.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 37 004.00 | 52 192.00 | | 37 004.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 67 120.00 | 64 149.00 | | 67 120.00 |
