| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 302.00 | | 302.00 | 302.00 |
BJ TOTAL (I) | 645 616.00 | | 645 616.00 | 645 616.00 |
BX Customers and related accounts | 63 300.00 | | 63 300.00 | 63 300.00 |
BZ Other receivables | 4 468.00 | | 4 468.00 | 4 468.00 |
CF Cash and cash equivalents | 2 366.00 | | 2 366.00 | 2 366.00 |
CH Prepaid expenses | 4 579.00 | | 4 579.00 | 4 579.00 |
CJ TOTAL (II) | 74 714.00 | | 74 714.00 | 74 714.00 |
CO Grand total (0 to V) | 720 330.00 | | 720 330.00 | 720 330.00 |
CP Shares due in less than one year | 302.00 | | | 302.00 |
CU Other investments | 645 314.00 | | 645 314.00 | 645 314.00 |
| |
| 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 | 634 832.00 | 585 238.00 | | 634 832.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 30 824.00 | 49 593.00 | | 30 824.00 |
DL TOTAL (I) | 671 156.00 | 640 332.00 | | 671 156.00 |
DU Loans and Debts from Credit Institutions (3) | 1 416.00 | 2 584.00 | | 1 416.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 662.00 | 7 643.00 | | 5 662.00 |
DX Trade payables and related accounts | 8 136.00 | 20 376.00 | | 8 136.00 |
DY Tax and social security liabilities | 33 960.00 | 11 158.00 | | 33 960.00 |
EC TOTAL (IV) | 49 174.00 | 41 761.00 | | 49 174.00 |
EE Grand total (I to V) | 720 330.00 | 682 093.00 | | 720 330.00 |
EG Accrued income and payables due within one year | 49 174.00 | 41 761.00 | | 49 174.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 1 416.00 | 2 584.00 | | 1 416.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 200 000.00 | | 200 000.00 | 200 000.00 |
FJ Net sales | 200 000.00 | | 200 000.00 | 200 000.00 |
FO Operating subsidies | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 7 314.00 | |
FR Total operating income (I) | | | 207 314.00 | |
FW Other purchases and external expenses | | | 4 207.00 | |
FX Taxes, duties, and similar payments | | | 586.00 | |
FY Salaries and Wages | | | 134 645.00 | |
FZ Social Security Contributions | | | 66 609.00 | |
GF Total Operating Expenses (II) | | | 206 047.00 | |
GG - OPERATING RESULT (I - II) | | | 1 267.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 30 000.00 | |
GK Income from other securities and fixed asset receivables | | | 5.00 | |
GL Other interest and similar income | | | 4.00 | |
GP Total financial income (V) | | | 30 009.00 | |
GR Interest and similar expenses | | | 6.00 | |
GU Total financial expenses (VI) | | | 6.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 30 003.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 31 270.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 7 314.00 | 3 833.00 | | 7 314.00 |
A2 TOTAL ASSETS | 43 408.00 | 27 496.00 | | 43 408.00 |
HA Exceptional income from management transactions | 2.00 | 30.00 | | 2.00 |
HD Total exceptional income (VII) | 2.00 | 30.00 | | 2.00 |
HE Exceptional expenses on management operations | 38.00 | 40.00 | | 38.00 |
HH Total exceptional expenses (VIII) | 38.00 | 40.00 | | 38.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -36.00 | -10.00 | | -36.00 |
HK Income tax | 410.00 | 4 447.00 | | 410.00 |
HL TOTAL REVENUE (I + III + V + VII) | 237 326.00 | 168 115.00 | | 237 326.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 206 502.00 | 118 522.00 | | 206 502.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 30 824.00 | 49 593.00 | | 30 824.00 |
