| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 495 253.00 | 388 220.00 | 107 033.00 | 495 253.00 |
BJ TOTAL (I) | 495 403.00 | 388 220.00 | 107 183.00 | 495 403.00 |
BZ Other receivables | 1 541 695.00 | | 1 541 695.00 | 1 541 695.00 |
CF Cash and cash equivalents | 2 044 611.00 | | 2 044 611.00 | 2 044 611.00 |
CJ TOTAL (II) | 3 586 307.00 | | 3 586 307.00 | 3 586 307.00 |
CO Grand total (0 to V) | 4 081 709.00 | 388 220.00 | 3 693 490.00 | 4 081 709.00 |
CU Other investments | 150.00 | | 150.00 | 150.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | 200 000.00 | | 200 000.00 |
DD Legal reserve (1) | 20 000.00 | 20 000.00 | | 20 000.00 |
DG Other reserves | 1 160 234.00 | 1 144 510.00 | | 1 160 234.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 676 400.00 | 815 723.00 | | 676 400.00 |
DK Regulated provisions | 1 095 500.00 | 892 630.00 | | 1 095 500.00 |
DL TOTAL (I) | 3 152 134.00 | 3 072 864.00 | | 3 152 134.00 |
DV Miscellaneous Loans and Financial Debts (4) | 400 000.00 | | | 400 000.00 |
DX Trade payables and related accounts | 5 110.00 | 4 872.00 | | 5 110.00 |
DY Tax and social security liabilities | 36 246.00 | 17 002.00 | | 36 246.00 |
EB Prepaid income (2) | 100 000.00 | 125 000.00 | | 100 000.00 |
EC TOTAL (IV) | 541 356.00 | 146 874.00 | | 541 356.00 |
EE Grand total (I to V) | 3 693 490.00 | 3 219 738.00 | | 3 693 490.00 |
EG Accrued income and payables due within one year | 141 356.00 | 146 874.00 | | 141 356.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 225 000.00 | | 1 225 000.00 | 1 225 000.00 |
FJ Net sales | 1 225 000.00 | | 1 225 000.00 | 1 225 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 269 826.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1 494 827.00 | |
FW Other purchases and external expenses | | | 48 017.00 | |
FX Taxes, duties, and similar payments | | | 264 978.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 31 947.00 | |
GF Total Operating Expenses (II) | | | 344 943.00 | |
GG - OPERATING RESULT (I - II) | | | 1 149 884.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 27 587.00 | |
GP Total financial income (V) | | | 27 587.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 27 587.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 177 471.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 202 870.00 | 202 870.00 | | 202 870.00 |
HH Total exceptional expenses (VIII) | 202 870.00 | 202 870.00 | | 202 870.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -202 870.00 | -202 870.00 | | -202 870.00 |
HK Income tax | 298 200.00 | 407 862.00 | | 298 200.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 522 414.00 | 1 790 835.00 | | 1 522 414.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 846 013.00 | 975 111.00 | | 846 013.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 676 400.00 | 815 723.00 | | 676 400.00 |
