| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 564 371.00 | | 564 371.00 | 564 371.00 |
BX Customers and related accounts | 108 720.00 | | 108 720.00 | 108 720.00 |
BZ Other receivables | 512.00 | | 512.00 | 512.00 |
CF Cash and cash equivalents | 63 746.00 | | 63 746.00 | 63 746.00 |
CJ TOTAL (II) | 172 978.00 | | 172 978.00 | 172 978.00 |
CO Grand total (0 to V) | 737 349.00 | | 737 349.00 | 737 349.00 |
CU Other investments | 564 371.00 | | 564 371.00 | 564 371.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DG Other reserves | 65 806.00 | | | 65 806.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 74 786.00 | 65 906.00 | | 74 786.00 |
DL TOTAL (I) | 141 693.00 | 66 906.00 | | 141 693.00 |
DU Loans and Debts from Credit Institutions (3) | 519 870.00 | 557 522.00 | | 519 870.00 |
DV Miscellaneous Loans and Financial Debts (4) | 44 011.00 | 160 011.00 | | 44 011.00 |
DX Trade payables and related accounts | 2 089.00 | 2 065.00 | | 2 089.00 |
DY Tax and social security liabilities | 29 685.00 | 15 038.00 | | 29 685.00 |
EC TOTAL (IV) | 595 656.00 | 734 637.00 | | 595 656.00 |
EE Grand total (I to V) | 737 349.00 | 801 543.00 | | 737 349.00 |
EI Including equity loans | 44 011.00 | | | 44 011.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 193 500.00 | | 193 500.00 | 193 500.00 |
FJ Net sales | 193 500.00 | | 193 500.00 | 193 500.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 33 600.00 | |
FR Total operating income (I) | | | 227 100.00 | |
FW Other purchases and external expenses | | | 3 964.00 | |
FX Taxes, duties, and similar payments | | | 11 785.00 | |
FY Salaries and Wages | | | 57 292.00 | |
FZ Social Security Contributions | | | 49 826.00 | |
GF Total Operating Expenses (II) | | | 122 868.00 | |
GG - OPERATING RESULT (I - II) | | | 104 231.00 | |
GL Other interest and similar income | | | 49.00 | |
GP Total financial income (V) | | | 49.00 | |
GR Interest and similar expenses | | | 7 294.00 | |
GU Total financial expenses (VI) | | | 7 294.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -7 244.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 96 987.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 49 881.00 | | |
HD Total exceptional income (VII) | | 49 881.00 | | |
HF Exceptional expenses on capital transactions | | 49 881.00 | | |
HH Total exceptional expenses (VIII) | | 49 881.00 | | |
HK Income tax | 22 201.00 | 12 438.00 | | 22 201.00 |
HL TOTAL REVENUE (I + III + V + VII) | 227 149.00 | 283 881.00 | | 227 149.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 152 363.00 | 217 975.00 | | 152 363.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 74 786.00 | 65 906.00 | | 74 786.00 |
