| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 4 412.00 | 3 717.00 | 695.00 | 4 412.00 |
BB Receivables related to investments | 2 789 573.00 | | 2 789 573.00 | 2 789 573.00 |
BD Other fixed assets | 1 030.00 | | 1 030.00 | 1 030.00 |
BJ TOTAL (I) | 2 795 015.00 | 3 717.00 | 2 791 298.00 | 2 795 015.00 |
BZ Other receivables | 443 573.00 | | 443 573.00 | 443 573.00 |
CF Cash and cash equivalents | 31 732.00 | | 31 732.00 | 31 732.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 475 305.00 | | 475 305.00 | 475 305.00 |
CO Grand total (0 to V) | 3 270 321.00 | 3 717.00 | 3 266 604.00 | 3 270 321.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 80 000.00 | 80 000.00 | | 80 000.00 |
DD Legal reserve (1) | 8 000.00 | 8 000.00 | | 8 000.00 |
DG Other reserves | 1 251 440.00 | 1 210 070.00 | | 1 251 440.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 41 686.00 | 41 370.00 | | 41 686.00 |
DL TOTAL (I) | 1 381 126.00 | 1 339 440.00 | | 1 381 126.00 |
DU Loans and Debts from Credit Institutions (3) | 843 806.00 | 1 073 560.00 | | 843 806.00 |
DX Trade payables and related accounts | 21 546.00 | 13 153.00 | | 21 546.00 |
DY Tax and social security liabilities | 34 768.00 | 58 017.00 | | 34 768.00 |
EA Other liabilities | 985 358.00 | 557 606.00 | | 985 358.00 |
EC TOTAL (IV) | 1 885 478.00 | 1 702 337.00 | | 1 885 478.00 |
EE Grand total (I to V) | 3 266 604.00 | 3 041 777.00 | | 3 266 604.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 315 000.00 | |
FJ Net sales | | | 315 000.00 | |
FQ Other income | | | 541.00 | |
FR Total operating income (I) | | | 315 541.00 | |
FW Other purchases and external expenses | | | 63 923.00 | |
FX Taxes, duties, and similar payments | | | 1 632.00 | |
FY Salaries and Wages | | | 110 098.00 | |
FZ Social Security Contributions | | | 37 384.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 695.00 | |
GE Other Expenses | | | 2 541.00 | |
GF Total Operating Expenses (II) | | | 216 274.00 | |
GG - OPERATING RESULT (I - II) | | | 99 267.00 | |
GP Total financial income (V) | | | 1 116.00 | |
GU Total financial expenses (VI) | | | 51 649.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -50 533.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 48 735.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | | 654.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -654.00 | | |
HK Income tax | 7 049.00 | 6 037.00 | | 7 049.00 |
HL TOTAL REVENUE (I + III + V + VII) | 316 657.00 | 316 097.00 | | 316 657.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 274 971.00 | 274 728.00 | | 274 971.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 41 686.00 | 41 370.00 | | 41 686.00 |
| |
| 16 - Income statement (continued) | Amount year N | Amount year N-1 | | |
YP Average staff number | 2.00 | | | 2.00 |
