| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 16 600.00 | | 16 600.00 | 16 600.00 |
BJ TOTAL (I) | 1 151 663.00 | | 1 151 663.00 | 1 151 663.00 |
BX Customers and related accounts | 15 078.00 | | 15 078.00 | 15 078.00 |
BZ Other receivables | 8 282.00 | | 8 282.00 | 8 282.00 |
CF Cash and cash equivalents | 85 140.00 | | 85 140.00 | 85 140.00 |
CH Prepaid expenses | 160.00 | | 160.00 | 160.00 |
CJ TOTAL (II) | 108 659.00 | | 108 659.00 | 108 659.00 |
CO Grand total (0 to V) | 1 260 322.00 | | 1 260 322.00 | 1 260 322.00 |
CU Other investments | 1 135 063.00 | | 1 135 063.00 | 1 135 063.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | | | 4 000.00 |
DG Other reserves | 26 673.00 | | | 26 673.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 49 755.00 | 30 673.00 | | 49 755.00 |
DK Regulated provisions | 5 451.00 | 2 482.00 | | 5 451.00 |
DL TOTAL (I) | 125 878.00 | 73 155.00 | | 125 878.00 |
DU Loans and Debts from Credit Institutions (3) | 741 115.00 | 773 829.00 | | 741 115.00 |
DV Miscellaneous Loans and Financial Debts (4) | 11 830.00 | | | 11 830.00 |
DX Trade payables and related accounts | 1 686.00 | 1 560.00 | | 1 686.00 |
DY Tax and social security liabilities | 17 878.00 | 25 851.00 | | 17 878.00 |
EA Other liabilities | 361 935.00 | 357 173.00 | | 361 935.00 |
EC TOTAL (IV) | 1 134 443.00 | 1 158 413.00 | | 1 134 443.00 |
EE Grand total (I to V) | 1 260 322.00 | 1 231 568.00 | | 1 260 322.00 |
EG Accrued income and payables due within one year | 393 329.00 | 385 459.00 | | 393 329.00 |
EI Including equity loans | 11 830.00 | | | 11 830.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 112 565.00 | |
FJ Net sales | | | 112 565.00 | |
FR Total operating income (I) | | | 112 565.00 | |
FW Other purchases and external expenses | | | 4 512.00 | |
FY Salaries and Wages | | | 16 400.00 | |
FZ Social Security Contributions | | | 8 517.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 29 429.00 | |
GG - OPERATING RESULT (I - II) | | | 83 136.00 | |
GR Interest and similar expenses | | | 17 946.00 | |
GU Total financial expenses (VI) | | | 17 946.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -17 946.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 65 190.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 6.00 | | |
HG Exceptional depreciation and provisions | 2 969.00 | 2 482.00 | | 2 969.00 |
HH Total exceptional expenses (VIII) | 2 969.00 | 2 488.00 | | 2 969.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 969.00 | -2 488.00 | | -2 969.00 |
HK Income tax | 12 467.00 | 5 414.00 | | 12 467.00 |
HL TOTAL REVENUE (I + III + V + VII) | 112 565.00 | 63 333.00 | | 112 565.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 62 810.00 | 32 660.00 | | 62 810.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 49 755.00 | 30 673.00 | | 49 755.00 |
