| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 503 105.00 | | 503 105.00 | 503 105.00 |
BX Customers and related accounts | 16 424.00 | | 16 424.00 | 16 424.00 |
BZ Other receivables | 2 153.00 | | 2 153.00 | 2 153.00 |
CF Cash and cash equivalents | 194 730.00 | | 194 730.00 | 194 730.00 |
CJ TOTAL (II) | 213 307.00 | | 213 307.00 | 213 307.00 |
CO Grand total (0 to V) | 716 413.00 | | 716 413.00 | 716 413.00 |
CU Other investments | 503 105.00 | | 503 105.00 | 503 105.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 222 229.00 | 117 425.00 | | 222 229.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 98 988.00 | 104 803.00 | | 98 988.00 |
DL TOTAL (I) | 332 217.00 | 233 229.00 | | 332 217.00 |
DU Loans and Debts from Credit Institutions (3) | 320 260.00 | 394 591.00 | | 320 260.00 |
DV Miscellaneous Loans and Financial Debts (4) | 51 006.00 | 51 029.00 | | 51 006.00 |
DX Trade payables and related accounts | 2 676.00 | 4 365.00 | | 2 676.00 |
DY Tax and social security liabilities | 10 252.00 | 18 119.00 | | 10 252.00 |
EC TOTAL (IV) | 384 195.00 | 468 104.00 | | 384 195.00 |
EE Grand total (I to V) | 716 413.00 | 701 333.00 | | 716 413.00 |
EG Accrued income and payables due within one year | 139 236.00 | 147 844.00 | | 139 236.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 137 043.00 | | 137 043.00 | 137 043.00 |
FJ Net sales | 137 043.00 | | 137 043.00 | 137 043.00 |
FQ Other income | | | 10.00 | |
FR Total operating income (I) | | | 137 053.00 | |
FW Other purchases and external expenses | | | 29 840.00 | |
FX Taxes, duties, and similar payments | | | 2 670.00 | |
FY Salaries and Wages | | | 53 133.00 | |
FZ Social Security Contributions | | | 22 435.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 108 079.00 | |
GG - OPERATING RESULT (I - II) | | | 28 974.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 80 000.00 | |
GP Total financial income (V) | | | 80 000.00 | |
GR Interest and similar expenses | | | 4 659.00 | |
GU Total financial expenses (VI) | | | 4 659.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 75 340.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 104 314.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 75.00 | 17.00 | | 75.00 |
HH Total exceptional expenses (VIII) | 75.00 | 17.00 | | 75.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -75.00 | -17.00 | | -75.00 |
HK Income tax | 5 251.00 | 6 880.00 | | 5 251.00 |
HL TOTAL REVENUE (I + III + V + VII) | 217 053.00 | 225 943.00 | | 217 053.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 118 064.00 | 121 139.00 | | 118 064.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 98 988.00 | 104 803.00 | | 98 988.00 |
