| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 22 859.00 | 22 859.00 | | 22 859.00 |
AF Concessions, Patents and Similar Rights | 18 453.00 | 18 453.00 | | 18 453.00 |
AP Buildings | 300 000.00 | 188 017.00 | 111 983.00 | 300 000.00 |
AT Other tangible assets | 11 927.00 | 11 927.00 | | 11 927.00 |
BJ TOTAL (I) | 2 686 034.00 | 241 255.00 | 2 444 779.00 | 2 686 034.00 |
BX Customers and related accounts | 48 264.00 | | 48 264.00 | 48 264.00 |
BZ Other receivables | 306 135.00 | | 306 135.00 | 306 135.00 |
CF Cash and cash equivalents | 39 152.00 | | 39 152.00 | 39 152.00 |
CJ TOTAL (II) | 393 550.00 | | 393 550.00 | 393 550.00 |
CO Grand total (0 to V) | 3 079 584.00 | 241 255.00 | 2 838 329.00 | 3 079 584.00 |
CU Other investments | 2 332 796.00 | | 2 332 796.00 | 2 332 796.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 142 000.00 | | | 142 000.00 |
DD Legal reserve (1) | 14 200.00 | | | 14 200.00 |
DG Other reserves | 2 095 256.00 | | | 2 095 256.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 285 877.00 | | | 285 877.00 |
DL TOTAL (I) | 2 537 333.00 | | | 2 537 333.00 |
DU Loans and Debts from Credit Institutions (3) | 245 323.00 | | | 245 323.00 |
DV Miscellaneous Loans and Financial Debts (4) | 215.00 | | | 215.00 |
DX Trade payables and related accounts | 35 513.00 | | | 35 513.00 |
DY Tax and social security liabilities | 19 946.00 | | | 19 946.00 |
EC TOTAL (IV) | 300 997.00 | | | 300 997.00 |
EE Grand total (I to V) | 2 838 329.00 | | | 2 838 329.00 |
EG Accrued income and payables due within one year | 83 837.00 | | | 83 837.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 23.00 | | | 23.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 200 371.00 | | 200 371.00 | 200 371.00 |
FJ Net sales | 200 371.00 | | 200 371.00 | 200 371.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 177.00 | |
FR Total operating income (I) | | | 200 548.00 | |
FW Other purchases and external expenses | | | 99 124.00 | |
FX Taxes, duties, and similar payments | | | 9 194.00 | |
FY Salaries and Wages | | | 31 489.00 | |
FZ Social Security Contributions | | | 10 596.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 11 884.00 | |
GF Total Operating Expenses (II) | | | 162 287.00 | |
GG - OPERATING RESULT (I - II) | | | 38 262.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 263 797.00 | |
GP Total financial income (V) | | | 263 797.00 | |
GR Interest and similar expenses | | | 5 442.00 | |
GU Total financial expenses (VI) | | | 5 442.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 258 355.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 296 616.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 177.00 | | | 177.00 |
HK Income tax | 10 739.00 | | | 10 739.00 |
HL TOTAL REVENUE (I + III + V + VII) | 464 345.00 | | | 464 345.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 178 467.00 | | | 178 467.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 285 877.00 | | | 285 877.00 |
