| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 549 341.00 | | 549 341.00 | 549 341.00 |
BX Customers and related accounts | 56 861.00 | | 56 861.00 | 56 861.00 |
BZ Other receivables | 484.00 | | 484.00 | 484.00 |
CF Cash and cash equivalents | 94 039.00 | | 94 039.00 | 94 039.00 |
CJ TOTAL (II) | 151 385.00 | | 151 385.00 | 151 385.00 |
CO Grand total (0 to V) | 700 727.00 | | 700 727.00 | 700 727.00 |
CU Other investments | 549 341.00 | | 549 341.00 | 549 341.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 71 905.00 | | | 71 905.00 |
DL TOTAL (I) | 72 905.00 | | | 72 905.00 |
DU Loans and Debts from Credit Institutions (3) | 557 522.00 | | | 557 522.00 |
DV Miscellaneous Loans and Financial Debts (4) | 50 213.00 | | | 50 213.00 |
DX Trade payables and related accounts | 2 071.00 | | | 2 071.00 |
DY Tax and social security liabilities | 18 014.00 | | | 18 014.00 |
EC TOTAL (IV) | 627 821.00 | | | 627 821.00 |
EE Grand total (I to V) | 700 727.00 | | | 700 727.00 |
EG Accrued income and payables due within one year | 107 951.00 | | | 107 951.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 279 218.00 | | 279 218.00 | 279 218.00 |
FJ Net sales | 279 218.00 | | 279 218.00 | 279 218.00 |
FR Total operating income (I) | | | 279 218.00 | |
FW Other purchases and external expenses | | | 6 401.00 | |
FX Taxes, duties, and similar payments | | | 599.00 | |
FY Salaries and Wages | | | 60 000.00 | |
FZ Social Security Contributions | | | 114 731.00 | |
GF Total Operating Expenses (II) | | | 181 732.00 | |
GG - OPERATING RESULT (I - II) | | | 97 485.00 | |
GL Other interest and similar income | | | 275.00 | |
GP Total financial income (V) | | | 275.00 | |
GR Interest and similar expenses | | | 11 084.00 | |
GU Total financial expenses (VI) | | | 11 084.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -10 809.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 86 676.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 49 881.00 | | | 49 881.00 |
HD Total exceptional income (VII) | 49 881.00 | | | 49 881.00 |
HF Exceptional expenses on capital transactions | 49 881.00 | | | 49 881.00 |
HH Total exceptional expenses (VIII) | 49 881.00 | | | 49 881.00 |
HK Income tax | 14 771.00 | | | 14 771.00 |
HL TOTAL REVENUE (I + III + V + VII) | 329 374.00 | | | 329 374.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 257 469.00 | | | 257 469.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 71 905.00 | | | 71 905.00 |
