| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | | | 87 514.00 | |
BJ TOTAL (I) | | | 540 514.00 | |
BV Advances and down payments on orders | | | 45.00 | |
BX Customers and related accounts | | | 19 586.00 | |
BZ Other receivables | | | 183 067.00 | |
CF Cash and cash equivalents | | | 153 969.00 | |
CJ TOTAL (II) | | | 356 667.00 | |
CO Grand total (0 to V) | | | 897 181.00 | |
CS Evaluated investments - equity method | | | 453 000.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 454 000.00 | 454 000.00 | | 454 000.00 |
DD Legal reserve (1) | 45 400.00 | 45 400.00 | | 45 400.00 |
DH Retained earnings | 254 690.00 | 98 245.00 | | 254 690.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 125 520.00 | 156 445.00 | | 125 520.00 |
DL TOTAL (I) | 879 610.00 | 754 090.00 | | 879 610.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 915.00 | 6 219.00 | | 6 915.00 |
DX Trade payables and related accounts | 2 743.00 | 3 127.00 | | 2 743.00 |
DY Tax and social security liabilities | 7 914.00 | 7 486.00 | | 7 914.00 |
EC TOTAL (IV) | 17 571.00 | 16 831.00 | | 17 571.00 |
EE Grand total (I to V) | 897 181.00 | 770 921.00 | | 897 181.00 |
EG Accrued income and payables due within one year | 17 571.00 | 16 831.00 | | 17 571.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 41 241.00 | | 41 241.00 | 41 241.00 |
FJ Net sales | 41 241.00 | | 41 241.00 | 41 241.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 41 241.00 | |
FU Purchases of raw materials and other supplies | | | -8.00 | |
FW Other purchases and external expenses | | | 8 140.00 | |
FX Taxes, duties, and similar payments | | | 196.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 745.00 | |
GE Other Expenses | | | 22.00 | |
GF Total Operating Expenses (II) | | | 14 094.00 | |
GG - OPERATING RESULT (I - II) | | | 27 147.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 103 219.00 | |
GP Total financial income (V) | | | 103 219.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 103 219.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 130 366.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 4 846.00 | 4 668.00 | | 4 846.00 |
HL TOTAL REVENUE (I + III + V + VII) | 144 460.00 | 170 128.00 | | 144 460.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 18 940.00 | 13 683.00 | | 18 940.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 125 520.00 | 156 445.00 | | 125 520.00 |
