| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 414.00 | | 414.00 | 414.00 |
BH Other financial assets | 31 000.00 | | 31 000.00 | 31 000.00 |
BJ TOTAL (I) | 1 527 503.00 | | 1 527 503.00 | 1 527 503.00 |
BZ Other receivables | 71 801.00 | | 71 801.00 | 71 801.00 |
CF Cash and cash equivalents | 3 498.00 | | 3 498.00 | 3 498.00 |
CJ TOTAL (II) | 75 299.00 | | 75 299.00 | 75 299.00 |
CO Grand total (0 to V) | 1 602 802.00 | | 1 602 802.00 | 1 602 802.00 |
CP Shares due in less than one year | 31 000.00 | | | 31 000.00 |
CU Other investments | 1 496 089.00 | | 1 496 089.00 | 1 496 089.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 64 000.00 | 64 000.00 | | 64 000.00 |
DB Share, merger, contribution premiums, etc. | 288 000.00 | 288 000.00 | | 288 000.00 |
DD Legal reserve (1) | 6 400.00 | 6 400.00 | | 6 400.00 |
DH Retained earnings | 403 838.00 | 340 335.00 | | 403 838.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 99 642.00 | 63 502.00 | | 99 642.00 |
DL TOTAL (I) | 861 880.00 | 762 238.00 | | 861 880.00 |
DU Loans and Debts from Credit Institutions (3) | 238 480.00 | 333 842.00 | | 238 480.00 |
DV Miscellaneous Loans and Financial Debts (4) | 460 620.00 | 506 404.00 | | 460 620.00 |
DX Trade payables and related accounts | 2 262.00 | 5 676.00 | | 2 262.00 |
DY Tax and social security liabilities | 10 760.00 | 11 800.00 | | 10 760.00 |
EA Other liabilities | 28 800.00 | | | 28 800.00 |
EC TOTAL (IV) | 740 922.00 | 857 722.00 | | 740 922.00 |
EE Grand total (I to V) | 1 602 802.00 | 1 619 959.00 | | 1 602 802.00 |
EG Accrued income and payables due within one year | 563 479.00 | 740 922.00 | | 563 479.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 236 400.00 | | 236 400.00 | 236 400.00 |
FJ Net sales | 236 400.00 | | 236 400.00 | 236 400.00 |
FR Total operating income (I) | | | 236 400.00 | |
FW Other purchases and external expenses | | | 12 533.00 | |
FX Taxes, duties, and similar payments | | | 540.00 | |
FY Salaries and Wages | | | 181 165.00 | |
GF Total Operating Expenses (II) | | | 194 238.00 | |
GG - OPERATING RESULT (I - II) | | | 42 162.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 72 000.00 | |
GL Other interest and similar income | | | 7.00 | |
GP Total financial income (V) | | | 72 007.00 | |
GR Interest and similar expenses | | | 7 932.00 | |
GU Total financial expenses (VI) | | | 7 932.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 64 075.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 106 237.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 6 595.00 | 7 744.00 | | 6 595.00 |
HL TOTAL REVENUE (I + III + V + VII) | 308 407.00 | 309 408.00 | | 308 407.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 208 765.00 | 245 905.00 | | 208 765.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 99 642.00 | 63 502.00 | | 99 642.00 |
| |
| 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 | 1 527 496.00 | | 7.00 | 1 527 496.00 |
I4 DECREASES Grand Total | | | 1 527 503.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 527 503.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 527 496.00 | | 7.00 | 1 527 496.00 |
