| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 704 503.00 | 166 823.00 | 537 680.00 | 704 503.00 |
AT Other tangible assets | 25 011.00 | 18 701.00 | 6 310.00 | 25 011.00 |
BJ TOTAL (I) | 836 073.00 | 185 524.00 | 650 549.00 | 836 073.00 |
CF Cash and cash equivalents | 1 470 631.00 | | 1 470 631.00 | 1 470 631.00 |
CJ TOTAL (II) | 1 470 631.00 | | 1 470 631.00 | 1 470 631.00 |
CO Grand total (0 to V) | 2 306 704.00 | 185 524.00 | 2 121 180.00 | 2 306 704.00 |
CU Other investments | 106 559.00 | | 106 559.00 | 106 559.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DD Legal reserve (1) | 5 000.00 | 5 000.00 | | 5 000.00 |
DH Retained earnings | 2 054 418.00 | 2 091 516.00 | | 2 054 418.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 186.00 | 27 902.00 | | 186.00 |
DL TOTAL (I) | 2 109 604.00 | 2 174 418.00 | | 2 109 604.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9 129.00 | 11 636.00 | | 9 129.00 |
DX Trade payables and related accounts | | 537.00 | | |
DY Tax and social security liabilities | 2 448.00 | 11 948.00 | | 2 448.00 |
EC TOTAL (IV) | 11 576.00 | 24 121.00 | | 11 576.00 |
EE Grand total (I to V) | 2 121 180.00 | 2 198 539.00 | | 2 121 180.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 71 574.00 | 5 696.00 | 77 270.00 | 71 574.00 |
FJ Net sales | 71 574.00 | 5 696.00 | 77 270.00 | 71 574.00 |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 77 270.00 | |
FW Other purchases and external expenses | | | 25 318.00 | |
FX Taxes, duties, and similar payments | | | 9 033.00 | |
FY Salaries and Wages | | | 16 491.00 | |
FZ Social Security Contributions | | | 5 975.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 25 985.00 | |
GF Total Operating Expenses (II) | | | 82 803.00 | |
GG - OPERATING RESULT (I - II) | | | -5 534.00 | |
GK Income from other securities and fixed asset receivables | | | 6.00 | |
GL Other interest and similar income | | | 5 753.00 | |
GP Total financial income (V) | | | 5 753.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 5 753.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 219.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 33.00 | 4 924.00 | | 33.00 |
HL TOTAL REVENUE (I + III + V + VII) | 83 022.00 | 127 186.00 | | 83 022.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 82 836.00 | 99 283.00 | | 82 836.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 186.00 | 27 902.00 | | 186.00 |
