| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 26 662.00 | | 26 662.00 | 26 662.00 |
BX Customers and related accounts | 51 616.00 | | 51 616.00 | 51 616.00 |
BZ Other receivables | 1 185 621.00 | | 1 185 621.00 | 1 185 621.00 |
CF Cash and cash equivalents | 26 406.00 | | 26 406.00 | 26 406.00 |
CJ TOTAL (II) | 1 263 642.00 | | 1 263 642.00 | 1 263 642.00 |
CO Grand total (0 to V) | 1 290 305.00 | | 1 290 305.00 | 1 290 305.00 |
CS Evaluated investments - equity method | 26 662.00 | | 26 662.00 | 26 662.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | 3 000.00 | | 3 000.00 |
DD Legal reserve (1) | 300.00 | 300.00 | | 300.00 |
DH Retained earnings | 941 978.00 | 619 216.00 | | 941 978.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 295 403.00 | 322 762.00 | | 295 403.00 |
DL TOTAL (I) | 1 240 681.00 | 945 278.00 | | 1 240 681.00 |
DU Loans and Debts from Credit Institutions (3) | 67.00 | 67.00 | | 67.00 |
DY Tax and social security liabilities | 49 557.00 | 41 348.00 | | 49 557.00 |
EC TOTAL (IV) | 49 624.00 | 41 416.00 | | 49 624.00 |
EE Grand total (I to V) | 1 290 305.00 | 986 694.00 | | 1 290 305.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 342 704.00 | |
FJ Net sales | | | 342 704.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 400.00 | |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 345 107.00 | |
FW Other purchases and external expenses | | | 14 202.00 | |
FX Taxes, duties, and similar payments | | | 2 962.00 | |
FY Salaries and Wages | | | 217 682.00 | |
FZ Social Security Contributions | | | 93 858.00 | |
GE Other Expenses | | | 7.00 | |
GF Total Operating Expenses (II) | | | 328 711.00 | |
GG - OPERATING RESULT (I - II) | | | 16 396.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 286 531.00 | |
GP Total financial income (V) | | | 286 531.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 286 531.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 302 928.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 7 525.00 | 3 847.00 | | 7 525.00 |
HL TOTAL REVENUE (I + III + V + VII) | 631 639.00 | 719 757.00 | | 631 639.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 336 236.00 | 396 995.00 | | 336 236.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 295 403.00 | 322 762.00 | | 295 403.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UX Other trade receivables | 51 616.00 | 51 616.00 | | 51 616.00 |
VG Loans with a maturity of up to one year at origin | 67.00 | 67.00 | | 67.00 |
VP Miscellaneous | 1 185 621.00 | 1 185 621.00 | | 1 185 621.00 |
VQ Other Taxes, Duties, and Similar Debts | 49 557.00 | 49 557.00 | | 49 557.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 237 237.00 | 1 237 237.00 | | 1 237 237.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 49 624.00 | 49 624.00 | | 49 624.00 |
