| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 851.00 | 715.00 | 2 136.00 | 2 851.00 |
BJ TOTAL (I) | 1 622 966.00 | 715.00 | 1 622 251.00 | 1 622 966.00 |
BZ Other receivables | 336 192.00 | | 336 192.00 | 336 192.00 |
CF Cash and cash equivalents | 172 184.00 | | 172 184.00 | 172 184.00 |
CJ TOTAL (II) | 508 376.00 | | 508 376.00 | 508 376.00 |
CO Grand total (0 to V) | 2 131 342.00 | 715.00 | 2 130 627.00 | 2 131 342.00 |
CU Other investments | 1 620 115.00 | | 1 620 115.00 | 1 620 115.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 840 000.00 | 840 000.00 | | 840 000.00 |
DD Legal reserve (1) | 84 000.00 | | | 84 000.00 |
DG Other reserves | 203 523.00 | | | 203 523.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 357 656.00 | 337 523.00 | | 357 656.00 |
DL TOTAL (I) | 1 485 179.00 | 1 177 523.00 | | 1 485 179.00 |
DU Loans and Debts from Credit Institutions (3) | 608 654.00 | | | 608 654.00 |
DV Miscellaneous Loans and Financial Debts (4) | 29 919.00 | 494 970.00 | | 29 919.00 |
DX Trade payables and related accounts | 2 240.00 | 2 409.00 | | 2 240.00 |
DY Tax and social security liabilities | 4 635.00 | 3 425.00 | | 4 635.00 |
EC TOTAL (IV) | 645 448.00 | 500 803.00 | | 645 448.00 |
EE Grand total (I to V) | 2 130 627.00 | 1 678 326.00 | | 2 130 627.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 176 088.00 | | 176 088.00 | 176 088.00 |
FJ Net sales | 176 088.00 | | 176 088.00 | 176 088.00 |
FR Total operating income (I) | | | 176 088.00 | |
FW Other purchases and external expenses | | | 7 970.00 | |
FX Taxes, duties, and similar payments | | | 19 112.00 | |
FY Salaries and Wages | | | 108 000.00 | |
FZ Social Security Contributions | | | 50 183.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 481.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 185 748.00 | |
GG - OPERATING RESULT (I - II) | | | -9 660.00 | |
GI Supported loss or transferred profit (IV) | | | 7 623.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 380 599.00 | |
GL Other interest and similar income | | | 1 829.00 | |
GP Total financial income (V) | | | 382 427.00 | |
GR Interest and similar expenses | | | 5 751.00 | |
GU Total financial expenses (VI) | | | 5 751.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 376 677.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 359 394.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 738.00 | 716.00 | | 1 738.00 |
HL TOTAL REVENUE (I + III + V + VII) | 558 516.00 | 429 825.00 | | 558 516.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 200 860.00 | 92 303.00 | | 200 860.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 357 656.00 | 337 523.00 | | 357 656.00 |
