| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 642 400.00 | | 1 642 400.00 | 1 642 400.00 |
BT Goods | | 1.00 | | |
BV Advances and down payments on orders | | 1.00 | | |
BX Customers and related accounts | | 1.00 | | |
BZ Other receivables | 354 090.00 | | 354 090.00 | 354 090.00 |
CF Cash and cash equivalents | 676 415.00 | | 676 415.00 | 676 415.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 1 030 506.00 | | 1 030 506.00 | 1 030 506.00 |
CO Grand total (0 to V) | 2 672 906.00 | | 2 672 906.00 | 2 672 906.00 |
CU Other investments | 1 642 400.00 | | 1 642 400.00 | 1 642 400.00 |
| |
| 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 | | 100.00 |
DG Other reserves | 903 992.00 | 611 766.00 | | 903 992.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 281 387.00 | 292 225.00 | | 281 387.00 |
DL TOTAL (I) | 1 186 478.00 | 905 092.00 | | 1 186 478.00 |
DU Loans and Debts from Credit Institutions (3) | 526 313.00 | 592 932.00 | | 526 313.00 |
DV Miscellaneous Loans and Financial Debts (4) | 902 144.00 | 953 397.00 | | 902 144.00 |
DX Trade payables and related accounts | 13 380.00 | 13 344.00 | | 13 380.00 |
DY Tax and social security liabilities | 44 590.00 | 19 045.00 | | 44 590.00 |
EB Prepaid income (2) | | 908.00 | | |
EC TOTAL (IV) | 1 486 427.00 | 1 579 626.00 | | 1 486 427.00 |
EE Grand total (I to V) | 2 672 906.00 | 2 484 717.00 | | 2 672 906.00 |
EG Accrued income and payables due within one year | 1 098 926.00 | 1 124 401.00 | | 1 098 926.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 330 000.00 | | 330 000.00 | 330 000.00 |
FJ Net sales | 330 000.00 | | 330 000.00 | 330 000.00 |
FQ Other income | | | 11 638.00 | |
FR Total operating income (I) | | | 341 638.00 | |
FW Other purchases and external expenses | | | 16 904.00 | |
FX Taxes, duties, and similar payments | | | 16 880.00 | |
FY Salaries and Wages | | | 160 730.00 | |
FZ Social Security Contributions | | | 73 541.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 268 055.00 | |
GG - OPERATING RESULT (I - II) | | | 73 583.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 224 910.00 | |
GL Other interest and similar income | | | -1.00 | |
GP Total financial income (V) | | | 227 650.00 | |
GR Interest and similar expenses | | | 4 416.00 | |
GU Total financial expenses (VI) | | | 4 416.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 223 234.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 296 817.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 73 541.00 | 76 856.00 | | 73 541.00 |
HK Income tax | 15 430.00 | 13 363.00 | | 15 430.00 |
HL TOTAL REVENUE (I + III + V + VII) | 569 288.00 | 577 563.00 | | 569 288.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 287 901.00 | 285 337.00 | | 287 901.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 281 387.00 | 292 225.00 | | 281 387.00 |
