| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 233 334.00 | | 233 334.00 | 233 334.00 |
BH Other financial assets | 503.00 | | 503.00 | 503.00 |
BJ TOTAL (I) | 233 837.00 | | 233 837.00 | 233 837.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 54 486.00 | | 54 486.00 | 54 486.00 |
CF Cash and cash equivalents | 43 872.00 | | 43 872.00 | 43 872.00 |
CJ TOTAL (II) | 98 358.00 | | 98 358.00 | 98 358.00 |
CO Grand total (0 to V) | 332 196.00 | | 332 196.00 | 332 196.00 |
CS Evaluated investments - equity method | | | 5.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 000.00 | 30 000.00 | | 30 000.00 |
DD Legal reserve (1) | 3 000.00 | 3 000.00 | | 3 000.00 |
DG Other reserves | 96 270.00 | 79 007.00 | | 96 270.00 |
DH Retained earnings | 90 501.00 | 90 501.00 | | 90 501.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 24 064.00 | 47 263.00 | | 24 064.00 |
DL TOTAL (I) | 243 835.00 | 249 771.00 | | 243 835.00 |
DU Loans and Debts from Credit Institutions (3) | 14 178.00 | 32 561.00 | | 14 178.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 260.00 | 16 960.00 | | 10 260.00 |
DX Trade payables and related accounts | 3 830.00 | 3 799.00 | | 3 830.00 |
DY Tax and social security liabilities | 60 093.00 | 95 974.00 | | 60 093.00 |
EC TOTAL (IV) | 88 360.00 | 149 294.00 | | 88 360.00 |
EE Grand total (I to V) | 332 196.00 | 399 065.00 | | 332 196.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 312 000.00 | |
FJ Net sales | | | 312 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | 312 000.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 31 711.00 | |
FX Taxes, duties, and similar payments | | | 2 326.00 | |
FY Salaries and Wages | | | 157 801.00 | |
FZ Social Security Contributions | | | 86 499.00 | |
GE Other Expenses | | | 10.00 | |
GF Total Operating Expenses (II) | | | 278 346.00 | |
GG - OPERATING RESULT (I - II) | | | 33 654.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 774.00 | |
GU Total financial expenses (VI) | | | 774.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -774.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 32 880.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 8 816.00 | 7 561.00 | | 8 816.00 |
HL TOTAL REVENUE (I + III + V + VII) | 312 000.00 | 342 875.00 | | 312 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 287 936.00 | 295 612.00 | | 287 936.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 24 064.00 | 47 263.00 | | 24 064.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 3 830.00 | 3 830.00 | | 3 830.00 |
8D Social Security and Other Social Organizations | 60 093.00 | 60 093.00 | | 60 093.00 |
8K Other liabilities (including liabilities related to repo transactions) | 10 260.00 | 10 260.00 | | 10 260.00 |
UT Other financial assets | 503.00 | | 503.00 | 503.00 |
UX Other trade receivables | 54 486.00 | 54 486.00 | | 54 486.00 |
VH Loans with a maturity of more than one year at origin | 14 178.00 | 14 178.00 | | 14 178.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 54 990.00 | 54 486.00 | 503.00 | 54 990.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 88 360.00 | 88 360.00 | | 88 360.00 |
