| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | | | 989 980.00 | |
BX Customers and related accounts | | | | |
BZ Other receivables | | | 241 427.00 | |
CD Marketable securities | | | 96.00 | |
CF Cash and cash equivalents | | | 10 845.00 | |
CJ TOTAL (II) | | | 252 368.00 | |
CO Grand total (0 to V) | | | 1 242 348.00 | |
CS Evaluated investments - equity method | | | 989 980.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 300 100.00 | 300 100.00 | | 300 100.00 |
DD Legal reserve (1) | 15 910.00 | 14 439.00 | | 15 910.00 |
DG Other reserves | 1 487.00 | 12 537.00 | | 1 487.00 |
DH Retained earnings | 23.00 | 23.00 | | 23.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 49 822.00 | 29 435.00 | | 49 822.00 |
DL TOTAL (I) | 367 342.00 | 356 533.00 | | 367 342.00 |
DU Loans and Debts from Credit Institutions (3) | 116 112.00 | 125 866.00 | | 116 112.00 |
DV Miscellaneous Loans and Financial Debts (4) | 43 902.00 | 45 964.00 | | 43 902.00 |
DX Trade payables and related accounts | 9 184.00 | 8 400.00 | | 9 184.00 |
DY Tax and social security liabilities | 15 829.00 | 16 258.00 | | 15 829.00 |
DZ Fixed asset liabilities and related accounts | 689 980.00 | 689 980.00 | | 689 980.00 |
EC TOTAL (IV) | 875 007.00 | 886 468.00 | | 875 007.00 |
EE Grand total (I to V) | 1 242 348.00 | 1 243 001.00 | | 1 242 348.00 |
EG Accrued income and payables due within one year | 780 104.00 | 781 559.00 | | 780 104.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 20 000.00 | |
FJ Net sales | | | 20 000.00 | |
FO Operating subsidies | | | 6 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 26 005.00 | |
FW Other purchases and external expenses | | | 11 082.00 | |
FX Taxes, duties, and similar payments | | | 567.00 | |
FY Salaries and Wages | | | 20 794.00 | |
FZ Social Security Contributions | | | 2 661.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 35 108.00 | |
GG - OPERATING RESULT (I - II) | | | -9 103.00 | |
GK Income from other securities and fixed asset receivables | | | 50 000.00 | |
GL Other interest and similar income | | | 3.00 | |
GP Total financial income (V) | | | 50 003.00 | |
GR Interest and similar expenses | | | 1 462.00 | |
GU Total financial expenses (VI) | | | 1 462.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 48 542.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 39 439.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 9 302.00 | | | 9 302.00 |
HD Total exceptional income (VII) | 9 302.00 | | | 9 302.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 9 302.00 | | | 9 302.00 |
HK Income tax | -1 081.00 | -6 674.00 | | -1 081.00 |
HL TOTAL REVENUE (I + III + V + VII) | 85 311.00 | 112 147.00 | | 85 311.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 35 489.00 | 82 711.00 | | 35 489.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 49 822.00 | 29 435.00 | | 49 822.00 |
