| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 846.00 | 846.00 | | 846.00 |
AT Other tangible assets | 1 519.00 | 1 519.00 | | 1 519.00 |
BJ TOTAL (I) | 507 265.00 | 2 365.00 | 504 900.00 | 507 265.00 |
BZ Other receivables | 4 872.00 | | 4 872.00 | 4 872.00 |
CF Cash and cash equivalents | 57 328.00 | | 57 328.00 | 57 328.00 |
CJ TOTAL (II) | 62 200.00 | | 62 200.00 | 62 200.00 |
CO Grand total (0 to V) | 569 465.00 | 2 365.00 | 567 100.00 | 569 465.00 |
CU Other investments | 504 900.00 | | 504 900.00 | 504 900.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DG Other reserves | 334 947.00 | 266 785.00 | | 334 947.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 121 022.00 | 108 162.00 | | 121 022.00 |
DL TOTAL (I) | 461 469.00 | 380 447.00 | | 461 469.00 |
DU Loans and Debts from Credit Institutions (3) | 76 336.00 | 151 212.00 | | 76 336.00 |
DV Miscellaneous Loans and Financial Debts (4) | 521.00 | 630.00 | | 521.00 |
DX Trade payables and related accounts | 4 814.00 | 3 864.00 | | 4 814.00 |
DY Tax and social security liabilities | 23 375.00 | 25 687.00 | | 23 375.00 |
EA Other liabilities | 584.00 | | | 584.00 |
EC TOTAL (IV) | 105 631.00 | 181 392.00 | | 105 631.00 |
EE Grand total (I to V) | 567 100.00 | 561 840.00 | | 567 100.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 185 610.00 | | 185 610.00 | 185 610.00 |
FJ Net sales | 185 610.00 | | 185 610.00 | 185 610.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 185 610.00 | |
FW Other purchases and external expenses | | | 14 470.00 | |
FX Taxes, duties, and similar payments | | | 4 966.00 | |
FY Salaries and Wages | | | 85 995.00 | |
FZ Social Security Contributions | | | 39 684.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 310.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 145 424.00 | |
GG - OPERATING RESULT (I - II) | | | 40 186.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 90 000.00 | |
GP Total financial income (V) | | | 90 000.00 | |
GR Interest and similar expenses | | | 2 232.00 | |
GU Total financial expenses (VI) | | | 2 232.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 87 768.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 127 954.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 6 932.00 | 5 676.00 | | 6 932.00 |
HL TOTAL REVENUE (I + III + V + VII) | 275 610.00 | 259 817.00 | | 275 610.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 154 588.00 | 151 655.00 | | 154 588.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 121 022.00 | 108 162.00 | | 121 022.00 |
