| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 532 800.00 | | 532 800.00 | 532 800.00 |
BV Advances and down payments on orders | | | | |
BZ Other receivables | 109 326.00 | | 109 326.00 | 109 326.00 |
CF Cash and cash equivalents | 25 907.00 | | 25 907.00 | 25 907.00 |
CJ TOTAL (II) | 135 234.00 | | 135 234.00 | 135 234.00 |
CO Grand total (0 to V) | 668 034.00 | | 668 034.00 | 668 034.00 |
CU Other investments | 532 800.00 | | 532 800.00 | 532 800.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 533 442.00 | 533 442.00 | | 533 442.00 |
DD Legal reserve (1) | 53 345.00 | | | 53 345.00 |
DG Other reserves | 16 900.00 | | | 16 900.00 |
DH Retained earnings | 42.00 | | | 42.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 243.00 | 70 287.00 | | 243.00 |
DL TOTAL (I) | 603 972.00 | 603 729.00 | | 603 972.00 |
DX Trade payables and related accounts | 1 440.00 | 1 316.00 | | 1 440.00 |
DY Tax and social security liabilities | 17 022.00 | 97 078.00 | | 17 022.00 |
EA Other liabilities | 45 600.00 | | | 45 600.00 |
EC TOTAL (IV) | 64 062.00 | 98 394.00 | | 64 062.00 |
EE Grand total (I to V) | 668 034.00 | 702 123.00 | | 668 034.00 |
EG Accrued income and payables due within one year | 64 062.00 | 98 394.00 | | 64 062.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 212 000.00 | | 212 000.00 | 212 000.00 |
FJ Net sales | 212 000.00 | | 212 000.00 | 212 000.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 212 000.00 | |
FW Other purchases and external expenses | | | 8 927.00 | |
FX Taxes, duties, and similar payments | | | 13 431.00 | |
FY Salaries and Wages | | | 152 290.00 | |
FZ Social Security Contributions | | | 37 013.00 | |
GE Other Expenses | | | 97.00 | |
GF Total Operating Expenses (II) | | | 211 758.00 | |
GG - OPERATING RESULT (I - II) | | | 243.00 | |
GM Reversals of provisions and transfers of expenses | | | 21 817.00 | |
GP Total financial income (V) | | | 21 817.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 21 817.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 22 060.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 1.00 | | | 1.00 |
HD Total exceptional income (VII) | 1.00 | | | 1.00 |
HF Exceptional expenses on capital transactions | 21 818.00 | | | 21 818.00 |
HH Total exceptional expenses (VIII) | 21 818.00 | | | 21 818.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -21 817.00 | | | -21 817.00 |
HK Income tax | | 27 134.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 233 818.00 | 300 260.00 | | 233 818.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 233 576.00 | 229 973.00 | | 233 576.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 243.00 | 70 287.00 | | 243.00 |
