| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 992.00 | | 992.00 | 992.00 |
BJ TOTAL (I) | 992.00 | | 992.00 | 992.00 |
BT Goods | 749 768.00 | | 749 768.00 | 749 768.00 |
BX Customers and related accounts | 4 679.00 | | 4 679.00 | 4 679.00 |
BZ Other receivables | 2 079.00 | | 2 079.00 | 2 079.00 |
CD Marketable securities | 91 943.00 | 653.00 | 91 290.00 | 91 943.00 |
CF Cash and cash equivalents | 5 360.00 | | 5 360.00 | 5 360.00 |
CJ TOTAL (II) | 853 830.00 | 653.00 | 853 176.00 | 853 830.00 |
CO Grand total (0 to V) | 854 822.00 | 653.00 | 854 168.00 | 854 822.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 442.00 | | 1 000.00 |
DH Retained earnings | 46 867.00 | 33 547.00 | | 46 867.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 14 223.00 | 13 878.00 | | 14 223.00 |
DL TOTAL (I) | 72 091.00 | 57 867.00 | | 72 091.00 |
DU Loans and Debts from Credit Institutions (3) | 550 076.00 | 550 086.00 | | 550 076.00 |
DV Miscellaneous Loans and Financial Debts (4) | 219 547.00 | 195 517.00 | | 219 547.00 |
DX Trade payables and related accounts | 6 612.00 | 5 990.00 | | 6 612.00 |
DY Tax and social security liabilities | 2 227.00 | 1 437.00 | | 2 227.00 |
EA Other liabilities | | 3 740.00 | | |
EB Prepaid income (2) | 3 617.00 | 3 520.00 | | 3 617.00 |
EC TOTAL (IV) | 782 078.00 | 760 290.00 | | 782 078.00 |
EE Grand total (I to V) | 854 168.00 | 818 157.00 | | 854 168.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 76.00 | 86.00 | | 76.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 42 722.00 | | 42 722.00 | 42 722.00 |
FJ Net sales | 42 722.00 | | 42 722.00 | 42 722.00 |
FR Total operating income (I) | | | 42 722.00 | |
FW Other purchases and external expenses | | | 11 099.00 | |
FX Taxes, duties, and similar payments | | | 14 827.00 | |
GF Total Operating Expenses (II) | | | 25 926.00 | |
GG - OPERATING RESULT (I - II) | | | 16 796.00 | |
GM Reversals of provisions and transfers of expenses | | | 12.00 | |
GO Net income from sales of marketable securities | | | 2 124.00 | |
GP Total financial income (V) | | | 2 136.00 | |
GQ Financial allocations to depreciation and provisions | | | 653.00 | |
GT Net expenses on sales of marketable securities | | | 49.00 | |
GU Total financial expenses (VI) | | | 702.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 434.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 18 230.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 1 243.00 | | | 1 243.00 |
HH Total exceptional expenses (VIII) | 1 243.00 | | | 1 243.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 243.00 | | | -1 243.00 |
HK Income tax | 2 763.00 | 3 740.00 | | 2 763.00 |
HL TOTAL REVENUE (I + III + V + VII) | 44 858.00 | 46 372.00 | | 44 858.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 30 635.00 | 32 493.00 | | 30 635.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 14 223.00 | 13 878.00 | | 14 223.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 6 612.00 | 6 612.00 | | 6 612.00 |
8L Deferred income | 3 617.00 | 3 617.00 | | 3 617.00 |
UX Other trade receivables | 4 679.00 | 4 679.00 | | 4 679.00 |
VB VAT | 1 102.00 | 1 102.00 | | 1 102.00 |
VG Loans with a maturity of up to one year at origin | 76.00 | 76.00 | | 76.00 |
VH Loans with a maturity of more than one year at origin | 550 000.00 | 550 000.00 | | 550 000.00 |
VI Group and Associates | 219 547.00 | 219 547.00 | | 219 547.00 |
VM Income taxes | 977.00 | 977.00 | | 977.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 759.00 | 6 759.00 | | 6 759.00 |
VW VAT | 2 227.00 | 2 227.00 | | 2 227.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 782 078.00 | 782 078.00 | | 782 078.00 |
