| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 411 885.00 | | 411 885.00 | 411 885.00 |
BX Customers and related accounts | 15 600.00 | | 15 600.00 | 15 600.00 |
BZ Other receivables | 80 417.00 | | 80 417.00 | 80 417.00 |
CF Cash and cash equivalents | 91 894.00 | | 91 894.00 | 91 894.00 |
CH Prepaid expenses | 347.00 | | 347.00 | 347.00 |
CJ TOTAL (II) | 188 258.00 | | 188 258.00 | 188 258.00 |
CO Grand total (0 to V) | 600 143.00 | | 600 143.00 | 600 143.00 |
CU Other investments | 411 885.00 | | 411 885.00 | 411 885.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DG Other reserves | 124 165.00 | 36 760.00 | | 124 165.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 116 451.00 | 87 405.00 | | 116 451.00 |
DK Regulated provisions | 5 962.00 | 3 585.00 | | 5 962.00 |
DL TOTAL (I) | 254 829.00 | 136 000.00 | | 254 829.00 |
DU Loans and Debts from Credit Institutions (3) | 273 195.00 | 325 738.00 | | 273 195.00 |
DV Miscellaneous Loans and Financial Debts (4) | 59 179.00 | 70 607.00 | | 59 179.00 |
DX Trade payables and related accounts | 1 984.00 | 3 187.00 | | 1 984.00 |
DY Tax and social security liabilities | 10 956.00 | 14 217.00 | | 10 956.00 |
EC TOTAL (IV) | 345 314.00 | 413 749.00 | | 345 314.00 |
EE Grand total (I to V) | 600 143.00 | 549 750.00 | | 600 143.00 |
EG Accrued income and payables due within one year | 126 893.00 | 142 472.00 | | 126 893.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 171 000.00 | | 171 000.00 | 171 000.00 |
FJ Net sales | 171 000.00 | | 171 000.00 | 171 000.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 171 002.00 | |
FW Other purchases and external expenses | | | 5 377.00 | |
FX Taxes, duties, and similar payments | | | | |
FY Salaries and Wages | | | 130 675.00 | |
GF Total Operating Expenses (II) | | | 136 052.00 | |
GG - OPERATING RESULT (I - II) | | | 34 949.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 90 000.00 | |
GL Other interest and similar income | | | 133.00 | |
GP Total financial income (V) | | | 90 133.00 | |
GR Interest and similar expenses | | | 3 894.00 | |
GU Total financial expenses (VI) | | | 3 894.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 86 238.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 121 187.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 2 377.00 | 2 377.00 | | 2 377.00 |
HH Total exceptional expenses (VIII) | 2 377.00 | 2 377.00 | | 2 377.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 377.00 | -2 377.00 | | -2 377.00 |
HK Income tax | 2 359.00 | | | 2 359.00 |
HL TOTAL REVENUE (I + III + V + VII) | 261 134.00 | 220 071.00 | | 261 134.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 144 683.00 | 132 666.00 | | 144 683.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 116 451.00 | 87 405.00 | | 116 451.00 |
