| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 3 250.00 | 2 880.00 | 370.00 | 3 250.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 541 891.00 | 2 880.00 | 539 011.00 | 541 891.00 |
BX Customers and related accounts | 242.00 | | 242.00 | 242.00 |
BZ Other receivables | 23 762.00 | | 23 762.00 | 23 762.00 |
CF Cash and cash equivalents | 51 608.00 | | 51 608.00 | 51 608.00 |
CJ TOTAL (II) | 75 611.00 | | 75 611.00 | 75 611.00 |
CO Grand total (0 to V) | 617 502.00 | 2 880.00 | 614 622.00 | 617 502.00 |
CU Other investments | 538 626.00 | | 538 626.00 | 538 626.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | | | 5 000.00 |
DD Legal reserve (1) | 500.00 | | | 500.00 |
DH Retained earnings | 299 599.00 | | | 299 599.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 54 007.00 | | | 54 007.00 |
DL TOTAL (I) | 359 106.00 | | | 359 106.00 |
DU Loans and Debts from Credit Institutions (3) | 168 811.00 | | | 168 811.00 |
DV Miscellaneous Loans and Financial Debts (4) | 57 095.00 | | | 57 095.00 |
DX Trade payables and related accounts | 1 368.00 | | | 1 368.00 |
DY Tax and social security liabilities | 27 408.00 | | | 27 408.00 |
EA Other liabilities | 834.00 | | | 834.00 |
EC TOTAL (IV) | 255 516.00 | | | 255 516.00 |
EE Grand total (I to V) | 614 622.00 | | | 614 622.00 |
EG Accrued income and payables due within one year | 134 767.00 | | | 134 767.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 180.00 | | | 180.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 320 000.00 | | 320 000.00 | 320 000.00 |
FJ Net sales | 320 000.00 | | 320 000.00 | 320 000.00 |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 320 004.00 | |
FW Other purchases and external expenses | | | 26 766.00 | |
FX Taxes, duties, and similar payments | | | 1 522.00 | |
FY Salaries and Wages | | | 216 805.00 | |
FZ Social Security Contributions | | | 3 806.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 083.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 249 983.00 | |
GG - OPERATING RESULT (I - II) | | | 70 021.00 | |
GR Interest and similar expenses | | | 2 018.00 | |
GU Total financial expenses (VI) | | | 2 018.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 018.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 68 003.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 73.00 | | | 73.00 |
HD Total exceptional income (VII) | 73.00 | | | 73.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 73.00 | | | 73.00 |
HK Income tax | 14 070.00 | | | 14 070.00 |
HL TOTAL REVENUE (I + III + V + VII) | 320 077.00 | | | 320 077.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 266 071.00 | | | 266 071.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 54 007.00 | | | 54 007.00 |
