| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | | | 631 273.00 | |
BJ TOTAL (I) | | | 631 273.00 | |
BX Customers and related accounts | | | | |
BZ Other receivables | | | 2 464.00 | |
CF Cash and cash equivalents | | | 318 746.00 | |
CJ TOTAL (II) | | | 321 210.00 | |
CO Grand total (0 to V) | | | 952 483.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DE Statutory or contractual reserves | 353 556.00 | 353 556.00 | | 353 556.00 |
DH Retained earnings | 478 640.00 | 248 872.00 | | 478 640.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 78 854.00 | 229 768.00 | | 78 854.00 |
DL TOTAL (I) | 919 850.00 | 840 996.00 | | 919 850.00 |
DV Miscellaneous Loans and Financial Debts (4) | 18 595.00 | 18 595.00 | | 18 595.00 |
DX Trade payables and related accounts | 499.00 | 546.00 | | 499.00 |
DY Tax and social security liabilities | 13 435.00 | 19 756.00 | | 13 435.00 |
EA Other liabilities | 101.00 | 196.00 | | 101.00 |
EC TOTAL (IV) | 32 632.00 | 39 095.00 | | 32 632.00 |
EE Grand total (I to V) | 952 483.00 | 880 092.00 | | 952 483.00 |
EG Accrued income and payables due within one year | 32 632.00 | 39 096.00 | | 32 632.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 111 000.00 | |
FJ Net sales | | | 111 000.00 | |
FR Total operating income (I) | | | 111 000.00 | |
FW Other purchases and external expenses | | | 8 887.00 | |
FX Taxes, duties, and similar payments | | | 349.00 | |
FZ Social Security Contributions | | | 20.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 9 256.00 | |
GG - OPERATING RESULT (I - II) | | | 101 743.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 423.00 | |
GU Total financial expenses (VI) | | | 423.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -423.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 101 320.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 22 466.00 | 26 526.00 | | 22 466.00 |
HL TOTAL REVENUE (I + III + V + VII) | 111 000.00 | 274 836.00 | | 111 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 32 145.00 | 45 067.00 | | 32 145.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 78 854.00 | 229 768.00 | | 78 854.00 |