| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 244 846.00 | | 244 846.00 | 244 846.00 |
BH Other financial assets | 716.00 | | 716.00 | 716.00 |
BJ TOTAL (I) | 255 562.00 | | 255 562.00 | 255 562.00 |
BV Advances and down payments on orders | 1 851.00 | | 1 851.00 | 1 851.00 |
BX Customers and related accounts | 37 004.00 | | 37 004.00 | 37 004.00 |
BZ Other receivables | -187.00 | | -187.00 | -187.00 |
CF Cash and cash equivalents | 10 773.00 | | 10 773.00 | 10 773.00 |
CJ TOTAL (II) | 49 441.00 | | 49 441.00 | 49 441.00 |
CO Grand total (0 to V) | 305 004.00 | | 305 004.00 | 305 004.00 |
CS Evaluated investments - equity method | 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 | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DH Retained earnings | 174 818.00 | 87 896.00 | | 174 818.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 70 431.00 | 86 922.00 | | 70 431.00 |
DL TOTAL (I) | 246 349.00 | 175 918.00 | | 246 349.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 095.00 | | | 6 095.00 |
DX Trade payables and related accounts | 1 882.00 | 2 498.00 | | 1 882.00 |
DY Tax and social security liabilities | 50 677.00 | 120 461.00 | | 50 677.00 |
EC TOTAL (IV) | 58 654.00 | 122 959.00 | | 58 654.00 |
EE Grand total (I to V) | 305 004.00 | 298 877.00 | | 305 004.00 |
EG Accrued income and payables due within one year | 58 654.00 | 122 959.00 | | 58 654.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 33 240.00 | |
FJ Net sales | | | 33 240.00 | |
FO Operating subsidies | | | 1 500.00 | |
FQ Other income | | | 7.00 | |
FR Total operating income (I) | | | 34 747.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 19 084.00 | |
FX Taxes, duties, and similar payments | | | 9 579.00 | |
FY Salaries and Wages | | | 34 668.00 | |
FZ Social Security Contributions | | | 14 480.00 | |
GE Other Expenses | | | 11.00 | |
GF Total Operating Expenses (II) | | | 77 823.00 | |
GG - OPERATING RESULT (I - II) | | | -43 076.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 126 022.00 | |
GP Total financial income (V) | | | 126 022.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 126 022.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 82 946.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 1 122.00 | | |
HD Total exceptional income (VII) | | 1 122.00 | | |
HE Exceptional expenses on management operations | 675.00 | 4.00 | | 675.00 |
HH Total exceptional expenses (VIII) | 675.00 | 4.00 | | 675.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -675.00 | 1 118.00 | | -675.00 |
HK Income tax | 11 840.00 | -662.00 | | 11 840.00 |
HL TOTAL REVENUE (I + III + V + VII) | 160 769.00 | 251 082.00 | | 160 769.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 90 338.00 | 164 160.00 | | 90 338.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 70 431.00 | 86 922.00 | | 70 431.00 |
