| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 690.00 | 141.00 | 549.00 | 690.00 |
AH Goodwill | 200 000.00 | | 200 000.00 | 200 000.00 |
BJ TOTAL (I) | 2 248 830.00 | 141.00 | 2 248 689.00 | 2 248 830.00 |
BX Customers and related accounts | 177 876.00 | 6 650.00 | 171 226.00 | 177 876.00 |
BZ Other receivables | 732 565.00 | | 732 565.00 | 732 565.00 |
CF Cash and cash equivalents | 440 928.00 | | 440 928.00 | 440 928.00 |
CJ TOTAL (II) | 1 351 368.00 | 6 650.00 | 1 344 718.00 | 1 351 368.00 |
CO Grand total (0 to V) | 3 600 198.00 | 6 791.00 | 3 593 406.00 | 3 600 198.00 |
CU Other investments | 2 048 140.00 | | 2 048 140.00 | 2 048 140.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 115 000.00 | 2 115 000.00 | | 2 115 000.00 |
DD Legal reserve (1) | 211 500.00 | 211 500.00 | | 211 500.00 |
DG Other reserves | 765 565.00 | 1 028 479.00 | | 765 565.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 436 453.00 | 512 085.00 | | 436 453.00 |
DL TOTAL (I) | 3 528 517.00 | 3 867 065.00 | | 3 528 517.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 44 277.00 | | |
DX Trade payables and related accounts | 3 600.00 | | | 3 600.00 |
DY Tax and social security liabilities | 42 973.00 | 52 610.00 | | 42 973.00 |
EA Other liabilities | 11 648.00 | 7 038.00 | | 11 648.00 |
EB Prepaid income (2) | 6 668.00 | | | 6 668.00 |
EC TOTAL (IV) | 64 889.00 | 103 925.00 | | 64 889.00 |
EE Grand total (I to V) | 3 593 406.00 | 3 970 990.00 | | 3 593 406.00 |
EG Accrued income and payables due within one year | 64 889.00 | 103 925.00 | | 64 889.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 883 594.00 | | 883 594.00 | 883 594.00 |
FJ Net sales | 883 594.00 | | 883 594.00 | 883 594.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 511.00 | |
FQ Other income | | | 68.00 | |
FR Total operating income (I) | | | 885 173.00 | |
FW Other purchases and external expenses | | | 79 816.00 | |
FX Taxes, duties, and similar payments | | | 1 199.00 | |
FY Salaries and Wages | | | 223 142.00 | |
FZ Social Security Contributions | | | 17 374.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 35.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 5 000.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 326 568.00 | |
GG - OPERATING RESULT (I - II) | | | 558 604.00 | |
GH Attributed profit or transferred loss (III) | | | 50 000.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 14.00 | |
GU Total financial expenses (VI) | | | 14.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -14.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 608 591.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 11.00 | 291.00 | | 11.00 |
HK Income tax | 172 138.00 | 242 679.00 | | 172 138.00 |
HL TOTAL REVENUE (I + III + V + VII) | 935 173.00 | 1 235 979.00 | | 935 173.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 498 720.00 | 723 894.00 | | 498 720.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 436 453.00 | 512 085.00 | | 436 453.00 |
