| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 11 640.00 | 11 640.00 | | 11 640.00 |
BH Other financial assets | 90.00 | | 90.00 | 90.00 |
BJ TOTAL (I) | 21 730.00 | 11 640.00 | 10 090.00 | 21 730.00 |
BX Customers and related accounts | 10 943.00 | | 10 943.00 | 10 943.00 |
BZ Other receivables | 416.00 | | 416.00 | 416.00 |
CD Marketable securities | 255.00 | | 255.00 | 255.00 |
CF Cash and cash equivalents | 391 371.00 | | 391 371.00 | 391 371.00 |
CH Prepaid expenses | 2 604.00 | | 2 604.00 | 2 604.00 |
CJ TOTAL (II) | 405 590.00 | | 405 590.00 | 405 590.00 |
CO Grand total (0 to V) | 427 320.00 | 11 640.00 | 415 680.00 | 427 320.00 |
CU Other investments | 10 000.00 | | 10 000.00 | 10 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 490.00 | 30 490.00 | | 30 490.00 |
DD Legal reserve (1) | 3 049.00 | 3 049.00 | | 3 049.00 |
DG Other reserves | 7 544.00 | 7 544.00 | | 7 544.00 |
DH Retained earnings | 221 895.00 | 259 783.00 | | 221 895.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 141 125.00 | 176 398.00 | | 141 125.00 |
DL TOTAL (I) | 404 101.00 | 477 263.00 | | 404 101.00 |
DU Loans and Debts from Credit Institutions (3) | 53.00 | 111.00 | | 53.00 |
DV Miscellaneous Loans and Financial Debts (4) | 880.00 | 1 084.00 | | 880.00 |
DX Trade payables and related accounts | 5 641.00 | 3 503.00 | | 5 641.00 |
DY Tax and social security liabilities | 4 976.00 | 4 365.00 | | 4 976.00 |
EA Other liabilities | 28.00 | 42.00 | | 28.00 |
EC TOTAL (IV) | 11 577.00 | 9 104.00 | | 11 577.00 |
EE Grand total (I to V) | 415 680.00 | 486 367.00 | | 415 680.00 |
EG Accrued income and payables due within one year | 11 577.00 | 9 104.00 | | 11 577.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 53.00 | 111.00 | | 53.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 36 000.00 | |
FJ Net sales | | | 36 000.00 | |
FR Total operating income (I) | | | 36 000.00 | |
FW Other purchases and external expenses | | | 39 721.00 | |
FX Taxes, duties, and similar payments | | | 2 774.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 356.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 42 851.00 | |
GG - OPERATING RESULT (I - II) | | | -6 851.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 150 000.00 | |
GL Other interest and similar income | | | 348.00 | |
GP Total financial income (V) | | | 150 348.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 150 348.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 143 497.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 372.00 | 642.00 | | 2 372.00 |
HL TOTAL REVENUE (I + III + V + VII) | 186 348.00 | 236 870.00 | | 186 348.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 45 223.00 | 60 473.00 | | 45 223.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 141 125.00 | 176 398.00 | | 141 125.00 |
