| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 97 574.00 | 97 574.00 | | 97 574.00 |
BJ TOTAL (I) | 97 574.00 | 97 574.00 | | 97 574.00 |
BT Goods | 53 059.00 | 17 650.00 | 35 408.00 | 53 059.00 |
BX Customers and related accounts | 762.00 | | 762.00 | 762.00 |
BZ Other receivables | 1 544 340.00 | | 1 544 340.00 | 1 544 340.00 |
CH Prepaid expenses | 267.00 | | 267.00 | 267.00 |
CJ TOTAL (II) | 1 598 430.00 | 17 650.00 | 1 580 779.00 | 1 598 430.00 |
CO Grand total (0 to V) | 1 696 004.00 | 115 224.00 | 1 580 779.00 | 1 696 004.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 163 120.00 | 163 120.00 | | 163 120.00 |
DD Legal reserve (1) | 16 312.00 | 16 312.00 | | 16 312.00 |
DG Other reserves | 1 243 171.00 | 1 134 952.00 | | 1 243 171.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 119 447.00 | 108 218.00 | | 119 447.00 |
DL TOTAL (I) | 1 542 050.00 | 1 422 603.00 | | 1 542 050.00 |
DX Trade payables and related accounts | 6 003.00 | 4 258.00 | | 6 003.00 |
DY Tax and social security liabilities | 6 714.00 | 1 171.00 | | 6 714.00 |
EA Other liabilities | 26 011.00 | 26 795.00 | | 26 011.00 |
EC TOTAL (IV) | 38 729.00 | 32 225.00 | | 38 729.00 |
EE Grand total (I to V) | 1 580 779.00 | 1 454 829.00 | | 1 580 779.00 |
EG Accrued income and payables due within one year | 38 709.00 | 32 225.00 | | 38 709.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 169 946.00 | 36 681.00 | 206 628.00 | 169 946.00 |
FJ Net sales | 169 946.00 | 36 681.00 | 206 628.00 | 169 946.00 |
FR Total operating income (I) | | | 206 628.00 | |
FU Purchases of raw materials and other supplies | | | 954.00 | |
FW Other purchases and external expenses | | | 32 307.00 | |
FX Taxes, duties, and similar payments | | | 407.00 | |
FZ Social Security Contributions | | | | |
GE Other Expenses | | | 5 251.00 | |
GF Total Operating Expenses (II) | | | 38 920.00 | |
GG - OPERATING RESULT (I - II) | | | 167 707.00 | |
GR Interest and similar expenses | | | 1 807.00 | |
GU Total financial expenses (VI) | | | 1 807.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 807.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 165 900.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 134.00 | | |
HD Total exceptional income (VII) | | 134.00 | | |
HE Exceptional expenses on management operations | 1.00 | 2.00 | | 1.00 |
HH Total exceptional expenses (VIII) | 1.00 | 2.00 | | 1.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1.00 | 132.00 | | -1.00 |
HK Income tax | 46 452.00 | 42 085.00 | | 46 452.00 |
HL TOTAL REVENUE (I + III + V + VII) | 206 628.00 | 187 784.00 | | 206 628.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 87 181.00 | 79 565.00 | | 87 181.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 119 447.00 | 108 218.00 | | 119 447.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 17 650.00 | | | 17 650.00 |
7B Total provisions for depreciation | 17 650.00 | | | 17 650.00 |
7C Grand total | 17 650.00 | | | 17 650.00 |
