| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 750.00 | 1 750.00 | | 1 750.00 |
BB Receivables related to investments | 8 431.00 | | 8 431.00 | 8 431.00 |
BF Loans | 32 884.00 | | 32 884.00 | 32 884.00 |
BJ TOTAL (I) | 143 565.00 | 1 750.00 | 141 815.00 | 143 565.00 |
BX Customers and related accounts | 3 840.00 | | 3 840.00 | 3 840.00 |
BZ Other receivables | 16 099.00 | | 16 099.00 | 16 099.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 4 672.00 | | 4 672.00 | 4 672.00 |
CJ TOTAL (II) | 24 610.00 | | 24 610.00 | 24 610.00 |
CO Grand total (0 to V) | 168 175.00 | 1 750.00 | 166 425.00 | 168 175.00 |
CU Other investments | 100 500.00 | | 100 500.00 | 100 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DH Retained earnings | 109 946.00 | 69 242.00 | | 109 946.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 42 473.00 | 40 704.00 | | 42 473.00 |
DL TOTAL (I) | 160 669.00 | 118 196.00 | | 160 669.00 |
DU Loans and Debts from Credit Institutions (3) | 3 265.00 | 16 156.00 | | 3 265.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 2 521.00 | | |
DX Trade payables and related accounts | 160.00 | 668.00 | | 160.00 |
DY Tax and social security liabilities | 2 331.00 | 3 913.00 | | 2 331.00 |
EC TOTAL (IV) | 5 756.00 | 23 258.00 | | 5 756.00 |
EE Grand total (I to V) | 166 425.00 | 141 455.00 | | 166 425.00 |
EG Accrued income and payables due within one year | 5 756.00 | 19 993.00 | | 5 756.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 51 200.00 | | 51 200.00 | 51 200.00 |
FJ Net sales | 51 200.00 | | 51 200.00 | 51 200.00 |
FQ Other income | | | 502.00 | |
FR Total operating income (I) | | | 51 702.00 | |
FW Other purchases and external expenses | | | 8 764.00 | |
FX Taxes, duties, and similar payments | | | 944.00 | |
FY Salaries and Wages | | | 5 244.00 | |
FZ Social Security Contributions | | | 2 251.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 17 204.00 | |
GG - OPERATING RESULT (I - II) | | | 34 498.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 13 400.00 | |
GK Income from other securities and fixed asset receivables | | | 43.00 | |
GL Other interest and similar income | | | 15.00 | |
GP Total financial income (V) | | | 13 459.00 | |
GR Interest and similar expenses | | | 221.00 | |
GU Total financial expenses (VI) | | | 221.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 13 238.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 47 736.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 5 263.00 | 4 937.00 | | 5 263.00 |
HL TOTAL REVENUE (I + III + V + VII) | 65 161.00 | 67 403.00 | | 65 161.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 22 688.00 | 26 699.00 | | 22 688.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 42 473.00 | 40 704.00 | | 42 473.00 |
