| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 541.00 | 576.00 | 964.00 | 1 541.00 |
BD Other fixed assets | 5 000.00 | | 5 000.00 | 5 000.00 |
BJ TOTAL (I) | 291 590.00 | 576.00 | 291 013.00 | 291 590.00 |
BX Customers and related accounts | 64 478.00 | | 64 478.00 | 64 478.00 |
BZ Other receivables | 7 784.00 | | 7 784.00 | 7 784.00 |
CD Marketable securities | 30 000.00 | | 30 000.00 | 30 000.00 |
CF Cash and cash equivalents | 41 123.00 | | 41 123.00 | 41 123.00 |
CJ TOTAL (II) | 143 385.00 | | 143 385.00 | 143 385.00 |
CO Grand total (0 to V) | 434 975.00 | 576.00 | 434 399.00 | 434 975.00 |
CU Other investments | 285 049.00 | | 285 049.00 | 285 049.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 262 000.00 | 262 000.00 | | 262 000.00 |
DD Legal reserve (1) | 9 500.00 | 5 854.00 | | 9 500.00 |
DG Other reserves | 73 615.00 | 30 538.00 | | 73 615.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 30 189.00 | 72 923.00 | | 30 189.00 |
DK Regulated provisions | 2 828.00 | 2 828.00 | | 2 828.00 |
DL TOTAL (I) | 378 132.00 | 374 143.00 | | 378 132.00 |
DU Loans and Debts from Credit Institutions (3) | 20 781.00 | 30 941.00 | | 20 781.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 392.00 | | | 1 392.00 |
DX Trade payables and related accounts | 2 105.00 | 1 991.00 | | 2 105.00 |
DY Tax and social security liabilities | 31 989.00 | 18 993.00 | | 31 989.00 |
EC TOTAL (IV) | 56 267.00 | 51 925.00 | | 56 267.00 |
EE Grand total (I to V) | 434 399.00 | 426 068.00 | | 434 399.00 |
EG Accrued income and payables due within one year | 56 267.00 | 31 175.00 | | 56 267.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 127 532.00 | | 127 532.00 | 127 532.00 |
FJ Net sales | 127 532.00 | | 127 532.00 | 127 532.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 700.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 128 232.00 | |
FW Other purchases and external expenses | | | 2 852.00 | |
FX Taxes, duties, and similar payments | | | 458.00 | |
FY Salaries and Wages | | | 54 000.00 | |
FZ Social Security Contributions | | | 34 016.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 514.00 | |
GF Total Operating Expenses (II) | | | 91 840.00 | |
GG - OPERATING RESULT (I - II) | | | 36 392.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 448.00 | |
GU Total financial expenses (VI) | | | 448.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -448.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 35 944.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 700.00 | | | 700.00 |
A2 TOTAL ASSETS | 34 016.00 | 34 909.00 | | 34 016.00 |
HK Income tax | 5 755.00 | 5 650.00 | | 5 755.00 |
HL TOTAL REVENUE (I + III + V + VII) | 128 232.00 | 170 843.00 | | 128 232.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 98 043.00 | 97 920.00 | | 98 043.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 30 189.00 | 72 923.00 | | 30 189.00 |
