| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | | | | |
BH Other financial assets | | | 2 050.00 | |
BJ TOTAL (I) | | | 2 050.00 | |
BX Customers and related accounts | | | 263 013.00 | |
BZ Other receivables | | | 1 058.00 | |
CD Marketable securities | | | 70 832.00 | |
CF Cash and cash equivalents | | | 10 327.00 | |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | | | 345 231.00 | |
CO Grand total (0 to V) | | | 347 281.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 878.00 | 878.00 | | 878.00 |
DH Retained earnings | 51 594.00 | 21 910.00 | | 51 594.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 90 644.00 | 59 684.00 | | 90 644.00 |
DL TOTAL (I) | 151 916.00 | 91 272.00 | | 151 916.00 |
DV Miscellaneous Loans and Financial Debts (4) | 92 897.00 | 102 996.00 | | 92 897.00 |
DX Trade payables and related accounts | 1 680.00 | | | 1 680.00 |
DY Tax and social security liabilities | 99 785.00 | 79 005.00 | | 99 785.00 |
EA Other liabilities | 1 003.00 | 174.00 | | 1 003.00 |
EC TOTAL (IV) | 195 365.00 | 182 175.00 | | 195 365.00 |
EE Grand total (I to V) | 347 281.00 | 273 448.00 | | 347 281.00 |
EI Including equity loans | 92 897.00 | | | 92 897.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 219 178.00 | |
FJ Net sales | | | 219 178.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 219 180.00 | |
FW Other purchases and external expenses | | | 8 723.00 | |
FX Taxes, duties, and similar payments | | | 710.00 | |
FY Salaries and Wages | | | 50 000.00 | |
FZ Social Security Contributions | | | 40 940.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 100 377.00 | |
GG - OPERATING RESULT (I - II) | | | 118 803.00 | |
GL Other interest and similar income | | | 209.00 | |
GP Total financial income (V) | | | 209.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 209.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 119 012.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 28 368.00 | 16 328.00 | | 28 368.00 |
HL TOTAL REVENUE (I + III + V + VII) | 219 389.00 | 171 598.00 | | 219 389.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 128 745.00 | 111 913.00 | | 128 745.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 90 644.00 | 59 684.00 | | 90 644.00 |
