| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 598.00 | 155.00 | 1 443.00 | 1 598.00 |
BJ TOTAL (I) | 693 138.00 | 155.00 | 692 983.00 | 693 138.00 |
BX Customers and related accounts | 61 004.00 | | 61 004.00 | 61 004.00 |
BZ Other receivables | 105 497.00 | | 105 497.00 | 105 497.00 |
CF Cash and cash equivalents | 40 118.00 | | 40 118.00 | 40 118.00 |
CH Prepaid expenses | 5 635.00 | | 5 635.00 | 5 635.00 |
CJ TOTAL (II) | 212 255.00 | | 212 255.00 | 212 255.00 |
CO Grand total (0 to V) | 905 393.00 | 155.00 | 905 238.00 | 905 393.00 |
CU Other investments | 691 540.00 | | 691 540.00 | 691 540.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 657 540.00 | | | 657 540.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 59 332.00 | | | 59 332.00 |
DL TOTAL (I) | 716 872.00 | | | 716 872.00 |
DU Loans and Debts from Credit Institutions (3) | 154.00 | | | 154.00 |
DV Miscellaneous Loans and Financial Debts (4) | 119 127.00 | | | 119 127.00 |
DX Trade payables and related accounts | 8 509.00 | | | 8 509.00 |
DY Tax and social security liabilities | 60 576.00 | | | 60 576.00 |
EC TOTAL (IV) | 188 366.00 | | | 188 366.00 |
EE Grand total (I to V) | 905 238.00 | | | 905 238.00 |
EG Accrued income and payables due within one year | 188 366.00 | | | 188 366.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 32 700.00 | | 32 700.00 | 32 700.00 |
FG Production sold - services | 158 812.00 | | 158 812.00 | 158 812.00 |
FJ Net sales | 191 512.00 | | 191 512.00 | 191 512.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 551.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 193 064.00 | |
FS Purchases of goods (including customs duties) | | | 31 748.00 | |
FW Other purchases and external expenses | | | 13 662.00 | |
FX Taxes, duties, and similar payments | | | 777.00 | |
FY Salaries and Wages | | | 108 168.00 | |
FZ Social Security Contributions | | | 38 683.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 155.00 | |
GF Total Operating Expenses (II) | | | 193 193.00 | |
GG - OPERATING RESULT (I - II) | | | -129.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 60 000.00 | |
GL Other interest and similar income | | | 319.00 | |
GP Total financial income (V) | | | 60 319.00 | |
GR Interest and similar expenses | | | 446.00 | |
GU Total financial expenses (VI) | | | 446.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 59 873.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 59 744.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 412.00 | | | 412.00 |
HL TOTAL REVENUE (I + III + V + VII) | 253 383.00 | | | 253 383.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 194 051.00 | | | 194 051.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 59 332.00 | | | 59 332.00 |
