| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 535 080.00 | | 535 080.00 | 535 080.00 |
BX Customers and related accounts | 12 072.00 | | 12 072.00 | 12 072.00 |
BZ Other receivables | 1 169 679.00 | | 1 169 679.00 | 1 169 679.00 |
CD Marketable securities | 3 517.00 | | 3 517.00 | 3 517.00 |
CF Cash and cash equivalents | 72 345.00 | | 72 345.00 | 72 345.00 |
CJ TOTAL (II) | 1 257 613.00 | | 1 257 613.00 | 1 257 613.00 |
CO Grand total (0 to V) | 1 792 692.00 | | 1 792 692.00 | 1 792 692.00 |
CU Other investments | 535 080.00 | | 535 080.00 | 535 080.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 035 300.00 | 1 035 300.00 | | 1 035 300.00 |
DD Legal reserve (1) | 85 600.00 | 76 688.00 | | 85 600.00 |
DG Other reserves | 63 559.00 | 63 559.00 | | 63 559.00 |
DH Retained earnings | 314 064.00 | 248 266.00 | | 314 064.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 244 374.00 | 178 240.00 | | 244 374.00 |
DL TOTAL (I) | 1 742 898.00 | 1 602 053.00 | | 1 742 898.00 |
DY Tax and social security liabilities | 49 795.00 | 44 921.00 | | 49 795.00 |
EC TOTAL (IV) | 49 795.00 | 44 921.00 | | 49 795.00 |
EE Grand total (I to V) | 1 792 692.00 | 1 646 974.00 | | 1 792 692.00 |
EG Accrued income and payables due within one year | 49 795.00 | 44 921.00 | | 49 795.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 38 870.00 | | 38 870.00 | 38 870.00 |
FJ Net sales | 38 870.00 | | 38 870.00 | 38 870.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 38 870.00 | |
FW Other purchases and external expenses | | | 203.00 | |
FX Taxes, duties, and similar payments | | | 4 323.00 | |
FY Salaries and Wages | | | 22 500.00 | |
FZ Social Security Contributions | | | 11 097.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 38 123.00 | |
GG - OPERATING RESULT (I - II) | | | 747.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 52 854.00 | |
GL Other interest and similar income | | | 204 000.00 | |
GP Total financial income (V) | | | 256 854.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 256 854.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 257 601.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 11 097.00 | 12 906.00 | | 11 097.00 |
HK Income tax | 13 227.00 | 11 343.00 | | 13 227.00 |
HL TOTAL REVENUE (I + III + V + VII) | 295 724.00 | 230 117.00 | | 295 724.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 51 350.00 | 51 877.00 | | 51 350.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 244 374.00 | 178 240.00 | | 244 374.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 535 080.00 | | | 535 080.00 |
I3 DECREASES Total Financial Fixed Assets | | | 535 080.00 | |
I4 DECREASES Grand Total | | | 535 080.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 535 080.00 | | | 535 080.00 |
