| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 3 700 000.00 | | 3 700 000.00 | 3 700 000.00 |
BX Customers and related accounts | 247 181.00 | | 247 181.00 | 247 181.00 |
BZ Other receivables | 311 112.00 | | 311 112.00 | 311 112.00 |
CF Cash and cash equivalents | 743 315.00 | | 743 315.00 | 743 315.00 |
CJ TOTAL (II) | 1 301 608.00 | | 1 301 608.00 | 1 301 608.00 |
CO Grand total (0 to V) | 5 001 608.00 | | 5 001 608.00 | 5 001 608.00 |
CU Other investments | 3 700 000.00 | | 3 700 000.00 | 3 700 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | 200 000.00 | | 200 000.00 |
DD Legal reserve (1) | 20 000.00 | 20 000.00 | | 20 000.00 |
DH Retained earnings | 3 816 245.00 | 3 083 204.00 | | 3 816 245.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 343 228.00 | 733 041.00 | | 343 228.00 |
DL TOTAL (I) | 4 379 473.00 | 4 036 245.00 | | 4 379 473.00 |
DU Loans and Debts from Credit Institutions (3) | 327 553.00 | 426 426.00 | | 327 553.00 |
DV Miscellaneous Loans and Financial Debts (4) | 250 902.00 | 218 708.00 | | 250 902.00 |
DX Trade payables and related accounts | 1 987.00 | 1 860.00 | | 1 987.00 |
DY Tax and social security liabilities | 41 693.00 | 52 886.00 | | 41 693.00 |
EC TOTAL (IV) | 622 135.00 | 699 881.00 | | 622 135.00 |
EE Grand total (I to V) | 5 001 608.00 | 4 736 126.00 | | 5 001 608.00 |
EG Accrued income and payables due within one year | 394 350.00 | 372 328.00 | | 394 350.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 445 984.00 | | 445 984.00 | 445 984.00 |
FJ Net sales | 445 984.00 | | 445 984.00 | 445 984.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 445 984.00 | |
FW Other purchases and external expenses | | | 12 887.00 | |
FX Taxes, duties, and similar payments | | | 6 343.00 | |
FY Salaries and Wages | | | 236 076.00 | |
GF Total Operating Expenses (II) | | | 255 307.00 | |
GG - OPERATING RESULT (I - II) | | | 190 677.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 205 027.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 205 027.00 | |
GR Interest and similar expenses | | | 3 431.00 | |
GU Total financial expenses (VI) | | | 3 431.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 201 597.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 392 274.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 49 046.00 | 61 517.00 | | 49 046.00 |
HL TOTAL REVENUE (I + III + V + VII) | 651 011.00 | 1 019 936.00 | | 651 011.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 307 783.00 | 286 896.00 | | 307 783.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 343 228.00 | 733 041.00 | | 343 228.00 |
