| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 119 045.00 | 27 232.00 | 91 813.00 | 119 045.00 |
BJ TOTAL (I) | 1 479 045.00 | 27 232.00 | 1 451 813.00 | 1 479 045.00 |
BZ Other receivables | 952.00 | | 952.00 | 952.00 |
CF Cash and cash equivalents | 108 279.00 | | 108 279.00 | 108 279.00 |
CH Prepaid expenses | 1 345.00 | | 1 345.00 | 1 345.00 |
CJ TOTAL (II) | 110 576.00 | | 110 576.00 | 110 576.00 |
CO Grand total (0 to V) | 1 589 621.00 | 27 232.00 | 1 562 388.00 | 1 589 621.00 |
CU Other investments | 1 360 000.00 | | 1 360 000.00 | 1 360 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 400 000.00 | 400 000.00 | | 400 000.00 |
DD Legal reserve (1) | 40 000.00 | 35 421.00 | | 40 000.00 |
DG Other reserves | 156 625.00 | 120 436.00 | | 156 625.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 346 898.00 | 340 769.00 | | 346 898.00 |
DL TOTAL (I) | 943 523.00 | 896 625.00 | | 943 523.00 |
DU Loans and Debts from Credit Institutions (3) | 378 886.00 | 605 606.00 | | 378 886.00 |
DV Miscellaneous Loans and Financial Debts (4) | 222 109.00 | 10 013.00 | | 222 109.00 |
DX Trade payables and related accounts | 6 726.00 | 4 368.00 | | 6 726.00 |
DY Tax and social security liabilities | 11 144.00 | 22 476.00 | | 11 144.00 |
EC TOTAL (IV) | 618 866.00 | 642 463.00 | | 618 866.00 |
EE Grand total (I to V) | 1 562 388.00 | 1 539 088.00 | | 1 562 388.00 |
EG Accrued income and payables due within one year | 452 558.00 | 264 140.00 | | 452 558.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 96 000.00 | | 96 000.00 | 96 000.00 |
FJ Net sales | 96 000.00 | | 96 000.00 | 96 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 10 260.00 | |
FR Total operating income (I) | | | 106 260.00 | |
FW Other purchases and external expenses | | | 34 492.00 | |
FX Taxes, duties, and similar payments | | | 7 550.00 | |
FY Salaries and Wages | | | 22 260.00 | |
FZ Social Security Contributions | | | 8 285.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 24 284.00 | |
GE Other Expenses | | | 9.00 | |
GF Total Operating Expenses (II) | | | 96 880.00 | |
GG - OPERATING RESULT (I - II) | | | 9 380.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 350 000.00 | |
GP Total financial income (V) | | | 350 000.00 | |
GR Interest and similar expenses | | | 3 653.00 | |
GU Total financial expenses (VI) | | | 3 653.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 346 347.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 355 727.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 21 438.00 | | |
A4 Equity method investments | 4.00 | | | 4.00 |
HB Exceptional income from capital transactions | | 237 900.00 | | |
HD Total exceptional income (VII) | | 237 900.00 | | |
HF Exceptional expenses on capital transactions | | 202 027.00 | | |
HH Total exceptional expenses (VIII) | | 202 027.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 35 873.00 | | |
HK Income tax | 8 829.00 | 6 800.00 | | 8 829.00 |
HL TOTAL REVENUE (I + III + V + VII) | 456 260.00 | 705 338.00 | | 456 260.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 109 362.00 | 364 569.00 | | 109 362.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 346 898.00 | 340 769.00 | | 346 898.00 |
