| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 375.00 | 375.00 | | 375.00 |
BD Other fixed assets | 305 020.00 | | 305 020.00 | 305 020.00 |
BH Other financial assets | 2 387.00 | | 2 387.00 | 2 387.00 |
BJ TOTAL (I) | 307 782.00 | 375.00 | 307 407.00 | 307 782.00 |
BX Customers and related accounts | 45 180.00 | | 45 180.00 | 45 180.00 |
BZ Other receivables | 112 575.00 | | 112 575.00 | 112 575.00 |
CF Cash and cash equivalents | 66 619.00 | | 66 619.00 | 66 619.00 |
CJ TOTAL (II) | 224 374.00 | | 224 374.00 | 224 374.00 |
CO Grand total (0 to V) | 532 157.00 | 375.00 | 531 781.00 | 532 157.00 |
CP Shares due in less than one year | 2 387.00 | | | 2 387.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 12 000.00 | 12 000.00 | | 12 000.00 |
DD Legal reserve (1) | 1 200.00 | 1 200.00 | | 1 200.00 |
DG Other reserves | 287 769.00 | 249 755.00 | | 287 769.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 115 859.00 | 88 014.00 | | 115 859.00 |
DL TOTAL (I) | 416 828.00 | 350 969.00 | | 416 828.00 |
DU Loans and Debts from Credit Institutions (3) | 643.00 | 735.00 | | 643.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 066.00 | 6 167.00 | | 6 066.00 |
DX Trade payables and related accounts | 834.00 | 3 220.00 | | 834.00 |
DY Tax and social security liabilities | 86 411.00 | 35 278.00 | | 86 411.00 |
EA Other liabilities | 21 000.00 | 54 000.00 | | 21 000.00 |
EC TOTAL (IV) | 114 953.00 | 99 399.00 | | 114 953.00 |
EE Grand total (I to V) | 531 781.00 | 450 369.00 | | 531 781.00 |
EG Accrued income and payables due within one year | 114 953.00 | 99 399.00 | | 114 953.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 643.00 | 735.00 | | 643.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 286 804.00 | |
FR Total operating income (I) | | | 286 804.00 | |
FW Other purchases and external expenses | | | 20 610.00 | |
FX Taxes, duties, and similar payments | | | 1 030.00 | |
FY Salaries and Wages | | | 159 138.00 | |
FZ Social Security Contributions | | | 15 232.00 | |
GE Other Expenses | | | 6.00 | |
GF Total Operating Expenses (II) | | | 196 016.00 | |
GG - OPERATING RESULT (I - II) | | | 90 788.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 50 000.00 | |
GL Other interest and similar income | | | 878.00 | |
GP Total financial income (V) | | | 50 878.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 50 878.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 141 666.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 1 211.00 | | |
A3 TOTAL ASSETS | 286 800.00 | 181 800.00 | | 286 800.00 |
HK Income tax | 25 807.00 | -5 285.00 | | 25 807.00 |
HL TOTAL REVENUE (I + III + V + VII) | 337 682.00 | 283 065.00 | | 337 682.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 221 823.00 | 195 050.00 | | 221 823.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 115 859.00 | 88 014.00 | | 115 859.00 |
