| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 559 924.00 | | 559 924.00 | 559 924.00 |
BX Customers and related accounts | 33 507.00 | | 33 507.00 | 33 507.00 |
BZ Other receivables | 56 960.00 | | 56 960.00 | 56 960.00 |
CF Cash and cash equivalents | 80 491.00 | | 80 491.00 | 80 491.00 |
CH Prepaid expenses | 14 871.00 | | 14 871.00 | 14 871.00 |
CJ TOTAL (II) | 185 829.00 | | 185 829.00 | 185 829.00 |
CO Grand total (0 to V) | 745 753.00 | | 745 753.00 | 745 753.00 |
CU Other investments | 559 924.00 | | 559 924.00 | 559 924.00 |
| |
| 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) | 14 981.00 | 12 032.00 | | 14 981.00 |
DG Other reserves | 284 647.00 | 228 612.00 | | 284 647.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 23 272.00 | 58 984.00 | | 23 272.00 |
DK Regulated provisions | 30 628.00 | 30 628.00 | | 30 628.00 |
DL TOTAL (I) | 553 528.00 | 530 256.00 | | 553 528.00 |
DV Miscellaneous Loans and Financial Debts (4) | 174 735.00 | 223 996.00 | | 174 735.00 |
DX Trade payables and related accounts | 3 719.00 | 3 589.00 | | 3 719.00 |
DY Tax and social security liabilities | 13 772.00 | 21 344.00 | | 13 772.00 |
EC TOTAL (IV) | 192 225.00 | 248 929.00 | | 192 225.00 |
EE Grand total (I to V) | 745 753.00 | 779 186.00 | | 745 753.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 209 916.00 | | 209 916.00 | 209 916.00 |
FJ Net sales | 209 916.00 | | 209 916.00 | 209 916.00 |
FR Total operating income (I) | | | 209 917.00 | |
FW Other purchases and external expenses | | | 35 507.00 | |
FX Taxes, duties, and similar payments | | | 899.00 | |
FY Salaries and Wages | | | 156 383.00 | |
GE Other Expenses | | | 6.00 | |
GF Total Operating Expenses (II) | | | 192 795.00 | |
GG - OPERATING RESULT (I - II) | | | 17 122.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 25 351.00 | |
GP Total financial income (V) | | | 25 351.00 | |
GR Interest and similar expenses | | | 226.00 | |
GU Total financial expenses (VI) | | | 226.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 25 125.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 42 247.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 6 000.00 | | | 6 000.00 |
HH Total exceptional expenses (VIII) | 6 000.00 | | | 6 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -6 000.00 | | | -6 000.00 |
HK Income tax | 12 975.00 | 12 537.00 | | 12 975.00 |
HL TOTAL REVENUE (I + III + V + VII) | 235 268.00 | 295 738.00 | | 235 268.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 211 996.00 | 236 754.00 | | 211 996.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 23 272.00 | 58 984.00 | | 23 272.00 |
