| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 350.00 | | 350.00 | 350.00 |
BJ TOTAL (I) | 354 258.00 | | 354 258.00 | 354 258.00 |
BZ Other receivables | 94 344.00 | | 94 344.00 | 94 344.00 |
CF Cash and cash equivalents | 214 485.00 | | 214 485.00 | 214 485.00 |
CH Prepaid expenses | 8.00 | | 8.00 | 8.00 |
CJ TOTAL (II) | 308 836.00 | | 308 836.00 | 308 836.00 |
CO Grand total (0 to V) | 663 094.00 | | 663 094.00 | 663 094.00 |
CU Other investments | 353 908.00 | | 353 908.00 | 353 908.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 350 000.00 | 350 000.00 | | 350 000.00 |
DD Legal reserve (1) | 35 000.00 | 35 000.00 | | 35 000.00 |
DH Retained earnings | 157 022.00 | 131 662.00 | | 157 022.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 96 419.00 | 60 360.00 | | 96 419.00 |
DK Regulated provisions | 2 908.00 | 2 908.00 | | 2 908.00 |
DL TOTAL (I) | 641 348.00 | 579 929.00 | | 641 348.00 |
DU Loans and Debts from Credit Institutions (3) | 50.00 | 52.00 | | 50.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 788.00 | 28.00 | | 1 788.00 |
DX Trade payables and related accounts | 942.00 | | | 942.00 |
DY Tax and social security liabilities | 4 522.00 | 4 926.00 | | 4 522.00 |
EA Other liabilities | 14 443.00 | 11 992.00 | | 14 443.00 |
EC TOTAL (IV) | 21 745.00 | 16 997.00 | | 21 745.00 |
EE Grand total (I to V) | 663 094.00 | 596 927.00 | | 663 094.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 137 809.00 | | 137 809.00 | 137 809.00 |
FJ Net sales | 137 809.00 | | 137 809.00 | 137 809.00 |
FR Total operating income (I) | | | 137 809.00 | |
FW Other purchases and external expenses | | | 16 334.00 | |
FX Taxes, duties, and similar payments | | | 360.00 | |
FY Salaries and Wages | | | 60 000.00 | |
FZ Social Security Contributions | | | 35 005.00 | |
GE Other Expenses | | | 8.00 | |
GF Total Operating Expenses (II) | | | 111 707.00 | |
GG - OPERATING RESULT (I - II) | | | 26 102.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 75 000.00 | |
GL Other interest and similar income | | | 509.00 | |
GP Total financial income (V) | | | 75 509.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 75 509.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 101 611.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 750.00 | | | 750.00 |
HH Total exceptional expenses (VIII) | 750.00 | | | 750.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -750.00 | | | -750.00 |
HK Income tax | 4 442.00 | 4 784.00 | | 4 442.00 |
HL TOTAL REVENUE (I + III + V + VII) | 213 318.00 | 173 068.00 | | 213 318.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 116 899.00 | 112 709.00 | | 116 899.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 96 419.00 | 60 360.00 | | 96 419.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 354 258.00 | | | 354 258.00 |
I3 DECREASES Total Financial Fixed Assets | | | 354 258.00 | |
I4 DECREASES Grand Total | | | 354 258.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 354 258.00 | | | 354 258.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 2 908.00 | | | 2 908.00 |
