| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | | | 1 403 919.00 | |
BX Customers and related accounts | | | 30 375.00 | |
CF Cash and cash equivalents | | | 72 888.00 | |
CJ TOTAL (II) | | | 103 263.00 | |
CO Grand total (0 to V) | | | 1 507 182.00 | |
CU Other investments | | | 1 403 919.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 35 175.00 | 35 175.00 | | 35 175.00 |
DB Share, merger, contribution premiums, etc. | 70 200.00 | 70 200.00 | | 70 200.00 |
DD Legal reserve (1) | 3 518.00 | 2 100.00 | | 3 518.00 |
DH Retained earnings | 309 957.00 | 26 712.00 | | 309 957.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 150 804.00 | 284 663.00 | | 150 804.00 |
DL TOTAL (I) | 569 654.00 | 418 850.00 | | 569 654.00 |
DU Loans and Debts from Credit Institutions (3) | 709 235.00 | 832 291.00 | | 709 235.00 |
DV Miscellaneous Loans and Financial Debts (4) | 200 028.00 | 201 922.00 | | 200 028.00 |
DX Trade payables and related accounts | | 376.00 | | |
DY Tax and social security liabilities | 28 264.00 | 11 693.00 | | 28 264.00 |
EC TOTAL (IV) | 937 528.00 | 1 046 283.00 | | 937 528.00 |
EE Grand total (I to V) | 1 507 182.00 | 1 465 132.00 | | 1 507 182.00 |
EG Accrued income and payables due within one year | 151 451.00 | 337 450.00 | | 151 451.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 111 417.00 | |
FJ Net sales | | | 111 417.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 249.00 | |
FR Total operating income (I) | | | 113 666.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 5 044.00 | |
FX Taxes, duties, and similar payments | | | 1 174.00 | |
FY Salaries and Wages | | | 99 984.00 | |
GF Total Operating Expenses (II) | | | 106 202.00 | |
GG - OPERATING RESULT (I - II) | | | 7 464.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 149 286.00 | |
GK Income from other securities and fixed asset receivables | | | 8.00 | |
GP Total financial income (V) | | | 149 286.00 | |
GR Interest and similar expenses | | | 5 683.00 | |
GU Total financial expenses (VI) | | | 5 683.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 143 603.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 151 067.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 263.00 | | | 263.00 |
HL TOTAL REVENUE (I + III + V + VII) | 262 952.00 | 322 433.00 | | 262 952.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 112 148.00 | 37 770.00 | | 112 148.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 150 804.00 | 284 663.00 | | 150 804.00 |
