| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 5 341 213.00 | | 5 341 213.00 | 5 341 213.00 |
BX Customers and related accounts | 172 800.00 | | 172 800.00 | 172 800.00 |
BZ Other receivables | 834 043.00 | | 834 043.00 | 834 043.00 |
CF Cash and cash equivalents | 53 627.00 | | 53 627.00 | 53 627.00 |
CJ TOTAL (II) | 1 060 470.00 | | 1 060 470.00 | 1 060 470.00 |
CO Grand total (0 to V) | 6 401 684.00 | | 6 401 684.00 | 6 401 684.00 |
CU Other investments | 5 341 213.00 | | 5 341 213.00 | 5 341 213.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 450 000.00 | 2 450 000.00 | | 2 450 000.00 |
DD Legal reserve (1) | 49 155.00 | 32 720.00 | | 49 155.00 |
DH Retained earnings | 933 961.00 | 621 688.00 | | 933 961.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 340 590.00 | 328 708.00 | | 340 590.00 |
DJ Investment subsidies | 113 080.00 | 85 090.00 | | 113 080.00 |
DL TOTAL (I) | 3 886 787.00 | 3 518 206.00 | | 3 886 787.00 |
DQ Provisions for Expenses | 206 945.00 | 162 180.00 | | 206 945.00 |
DR TOTAL (IV) | 206 945.00 | 162 180.00 | | 206 945.00 |
DT Other Bond Issues | 400 000.00 | 400 000.00 | | 400 000.00 |
DU Loans and Debts from Credit Institutions (3) | 1 701 505.00 | 2 052 722.00 | | 1 701 505.00 |
DX Trade payables and related accounts | 14 601.00 | 3 845.00 | | 14 601.00 |
DY Tax and social security liabilities | 191 845.00 | 152 764.00 | | 191 845.00 |
EC TOTAL (IV) | 2 307 951.00 | 2 609 332.00 | | 2 307 951.00 |
EE Grand total (I to V) | 6 401 684.00 | 6 289 719.00 | | 6 401 684.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 562 500.00 | |
FJ Net sales | | | 562 500.00 | |
FQ Other income | | | 2 141.00 | |
FR Total operating income (I) | | | 564 641.00 | |
FW Other purchases and external expenses | | | 72 916.00 | |
FX Taxes, duties, and similar payments | | | 11 277.00 | |
FY Salaries and Wages | | | 314 542.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 147 949.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 4 765.00 | |
GF Total Operating Expenses (II) | | | 551 450.00 | |
GG - OPERATING RESULT (I - II) | | | 13 191.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 400 000.00 | |
GL Other interest and similar income | | | 9 066.00 | |
GP Total financial income (V) | | | 409 066.00 | |
GQ Financial allocations to depreciation and provisions | | | 40 000.00 | |
GR Interest and similar expenses | | | 33 371.00 | |
GU Total financial expenses (VI) | | | 73 371.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 335 694.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 348 885.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 27 990.00 | 27 990.00 | | 27 990.00 |
HH Total exceptional expenses (VIII) | 27 990.00 | 27 990.00 | | 27 990.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -27 990.00 | -27 990.00 | | -27 990.00 |
HK Income tax | -19 695.00 | -16 136.00 | | -19 695.00 |
HL TOTAL REVENUE (I + III + V + VII) | 973 707.00 | 956 776.00 | | 973 707.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 633 117.00 | 628 067.00 | | 633 117.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 340 590.00 | 328 708.00 | | 340 590.00 |
