| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 922.00 | 922.00 | | 922.00 |
AF Concessions, Patents and Similar Rights | 474.00 | 474.00 | | 474.00 |
AT Other tangible assets | 5 680.00 | 5 558.00 | 123.00 | 5 680.00 |
BH Other financial assets | 173.00 | | 173.00 | 173.00 |
BJ TOTAL (I) | 3 407 249.00 | 6 953.00 | 3 400 295.00 | 3 407 249.00 |
BX Customers and related accounts | 14 400.00 | | 14 400.00 | 14 400.00 |
BZ Other receivables | 16 244.00 | | 16 244.00 | 16 244.00 |
CD Marketable securities | 5 000.00 | | 5 000.00 | 5 000.00 |
CF Cash and cash equivalents | 5 656.00 | | 5 656.00 | 5 656.00 |
CH Prepaid expenses | 2 708.00 | | 2 708.00 | 2 708.00 |
CJ TOTAL (II) | 44 008.00 | | 44 008.00 | 44 008.00 |
CO Grand total (0 to V) | 3 451 257.00 | 6 953.00 | 3 444 304.00 | 3 451 257.00 |
CU Other investments | 3 400 000.00 | | 3 400 000.00 | 3 400 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 625.00 | | | 7 625.00 |
DD Legal reserve (1) | 763.00 | | | 763.00 |
DH Retained earnings | 2 677 196.00 | | | 2 677 196.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 98 603.00 | | | 98 603.00 |
DL TOTAL (I) | 2 784 187.00 | | | 2 784 187.00 |
DU Loans and Debts from Credit Institutions (3) | 234 064.00 | | | 234 064.00 |
DV Miscellaneous Loans and Financial Debts (4) | 290 012.00 | | | 290 012.00 |
DX Trade payables and related accounts | 1 504.00 | | | 1 504.00 |
DY Tax and social security liabilities | 10 630.00 | | | 10 630.00 |
EA Other liabilities | 123 907.00 | | | 123 907.00 |
EC TOTAL (IV) | 660 117.00 | | | 660 117.00 |
EE Grand total (I to V) | 3 444 304.00 | | | 3 444 304.00 |
EG Accrued income and payables due within one year | 660 117.00 | | | 660 117.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 98 463.00 | | 98 463.00 | 98 463.00 |
FJ Net sales | 98 463.00 | | 98 463.00 | 98 463.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 806.00 | |
FR Total operating income (I) | | | 100 269.00 | |
FW Other purchases and external expenses | | | 21 501.00 | |
FX Taxes, duties, and similar payments | | | 7 001.00 | |
FY Salaries and Wages | | | 55 153.00 | |
FZ Social Security Contributions | | | 27 270.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 691.00 | |
GF Total Operating Expenses (II) | | | 111 616.00 | |
GG - OPERATING RESULT (I - II) | | | -11 347.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 125 000.00 | |
GL Other interest and similar income | | | 75.00 | |
GP Total financial income (V) | | | 125 075.00 | |
GR Interest and similar expenses | | | 15 124.00 | |
GU Total financial expenses (VI) | | | 15 124.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 109 951.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 98 603.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 806.00 | | | 1 806.00 |
A2 TOTAL ASSETS | 27 270.00 | | | 27 270.00 |
HL TOTAL REVENUE (I + III + V + VII) | 225 344.00 | | | 225 344.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 126 740.00 | | | 126 740.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 98 603.00 | | | 98 603.00 |
