| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BT Goods | 397 479.00 | | 397 479.00 | 397 479.00 |
BX Customers and related accounts | 30 033.00 | 30 033.00 | | 30 033.00 |
BZ Other receivables | 2 472 229.00 | | 2 472 229.00 | 2 472 229.00 |
CJ TOTAL (II) | 2 899 742.00 | 30 033.00 | 2 869 709.00 | 2 899 742.00 |
CO Grand total (0 to V) | 2 899 742.00 | 30 033.00 | 2 869 709.00 | 2 899 742.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 45 735.00 | 45 735.00 | | 45 735.00 |
DD Legal reserve (1) | 4 573.00 | 4 573.00 | | 4 573.00 |
DG Other reserves | 602 472.00 | 602 472.00 | | 602 472.00 |
DH Retained earnings | 1 807 961.00 | 1 746 794.00 | | 1 807 961.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 160 051.00 | 61 167.00 | | 160 051.00 |
DL TOTAL (I) | 2 620 791.00 | 2 460 740.00 | | 2 620 791.00 |
DU Loans and Debts from Credit Institutions (3) | 9 415.00 | 9 501.00 | | 9 415.00 |
DV Miscellaneous Loans and Financial Debts (4) | 167 872.00 | 168 983.00 | | 167 872.00 |
DX Trade payables and related accounts | 10 489.00 | 44 452.00 | | 10 489.00 |
DY Tax and social security liabilities | 61 142.00 | | | 61 142.00 |
EC TOTAL (IV) | 248 918.00 | 222 937.00 | | 248 918.00 |
EE Grand total (I to V) | 2 869 709.00 | 2 683 677.00 | | 2 869 709.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 1 600 200.00 | |
FD Production sold - goods | | | 7 324.00 | |
FJ Net sales | | | 1 607 524.00 | |
FQ Other income | | | 1 929.00 | |
FR Total operating income (I) | | | 1 609 454.00 | |
FS Purchases of goods (including customs duties) | | | 26 990.00 | |
FT Inventory change (goods) | | | 1 335 970.00 | |
FW Other purchases and external expenses | | | 41 666.00 | |
FX Taxes, duties, and similar payments | | | 5 175.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 1 409 802.00 | |
GG - OPERATING RESULT (I - II) | | | 199 652.00 | |
GO Net income from sales of marketable securities | | | 21 746.00 | |
GP Total financial income (V) | | | 21 746.00 | |
GT Net expenses on sales of marketable securities | | | 2 205.00 | |
GU Total financial expenses (VI) | | | 2 205.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 19 541.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 219 193.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 59 142.00 | | | 59 142.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 631 200.00 | 1 001 305.00 | | 1 631 200.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 471 149.00 | 940 139.00 | | 1 471 149.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 160 051.00 | 61 166.00 | | 160 051.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 15 686.00 | 15 686.00 | | 15 686.00 |
8B Suppliers and Related Accounts | 10 489.00 | 10 489.00 | | 10 489.00 |
8K Other liabilities (including liabilities related to repo transactions) | 152 186.00 | 152 186.00 | | 152 186.00 |
UX Other trade receivables | 30 033.00 | 30 033.00 | | 30 033.00 |
VG Loans with a maturity of up to one year at origin | 9 415.00 | 9 415.00 | | 9 415.00 |
VP Miscellaneous | 2 472 230.00 | 2 472 230.00 | | 2 472 230.00 |
VQ Other Taxes, Duties, and Similar Debts | 61 142.00 | 61 142.00 | | 61 142.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 502 263.00 | 2 502 263.00 | | 2 502 263.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 248 918.00 | 248 918.00 | | 248 918.00 |
