| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 156.00 | 1 156.00 | | 1 156.00 |
BD Other fixed assets | 5.00 | | 5.00 | 5.00 |
BJ TOTAL (I) | 861 443.00 | 1 156.00 | 860 288.00 | 861 443.00 |
BX Customers and related accounts | 444.00 | | 444.00 | 444.00 |
BZ Other receivables | 228 590.00 | | 228 590.00 | 228 590.00 |
CF Cash and cash equivalents | 7.00 | | 7.00 | 7.00 |
CH Prepaid expenses | 1 269.00 | | 1 269.00 | 1 269.00 |
CJ TOTAL (II) | 230 311.00 | | 230 311.00 | 230 311.00 |
CO Grand total (0 to V) | 1 091 754.00 | 1 156.00 | 1 090 598.00 | 1 091 754.00 |
CU Other investments | 860 283.00 | | 860 283.00 | 860 283.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DD Legal reserve (1) | 2 000.00 | 2 000.00 | | 2 000.00 |
DG Other reserves | 510 002.00 | 528 462.00 | | 510 002.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 45 247.00 | 51 540.00 | | 45 247.00 |
DL TOTAL (I) | 577 249.00 | 602 002.00 | | 577 249.00 |
DU Loans and Debts from Credit Institutions (3) | 191 095.00 | 59 486.00 | | 191 095.00 |
DV Miscellaneous Loans and Financial Debts (4) | 239 809.00 | 175 844.00 | | 239 809.00 |
DX Trade payables and related accounts | 3 960.00 | 3 528.00 | | 3 960.00 |
DY Tax and social security liabilities | 44 884.00 | 15 392.00 | | 44 884.00 |
EA Other liabilities | 33 600.00 | 73 878.00 | | 33 600.00 |
EC TOTAL (IV) | 513 349.00 | 328 129.00 | | 513 349.00 |
EE Grand total (I to V) | 1 090 598.00 | 930 131.00 | | 1 090 598.00 |
EI Including equity loans | 239 809.00 | | | 239 809.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 329 568.00 | | 329 568.00 | 329 568.00 |
FJ Net sales | 329 568.00 | | 329 568.00 | 329 568.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 300.00 | |
FQ Other income | | | 2 123.00 | |
FR Total operating income (I) | | | 331 991.00 | |
FW Other purchases and external expenses | | | 20 437.00 | |
FX Taxes, duties, and similar payments | | | 578.00 | |
FY Salaries and Wages | | | 228 389.00 | |
FZ Social Security Contributions | | | 103 423.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | 11.00 | |
GF Total Operating Expenses (II) | | | 352 837.00 | |
GG - OPERATING RESULT (I - II) | | | -20 846.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 67 770.00 | |
GP Total financial income (V) | | | 67 770.00 | |
GR Interest and similar expenses | | | 2 078.00 | |
GU Total financial expenses (VI) | | | 2 078.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 65 692.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 44 846.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -401.00 | -401.00 | | -401.00 |
HL TOTAL REVENUE (I + III + V + VII) | 399 761.00 | 386 997.00 | | 399 761.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 354 514.00 | 335 457.00 | | 354 514.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 45 247.00 | 51 540.00 | | 45 247.00 |
