| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 22 385.00 | | 22 385.00 | 22 385.00 |
AP Buildings | 533 611.00 | 533 611.00 | | 533 611.00 |
AT Other tangible assets | 17 532.00 | 17 532.00 | | 17 532.00 |
BJ TOTAL (I) | 573 528.00 | 551 143.00 | 22 385.00 | 573 528.00 |
BV Advances and down payments on orders | 5 500.00 | | 5 500.00 | 5 500.00 |
BX Customers and related accounts | 93 776.00 | 48 302.00 | 45 474.00 | 93 776.00 |
BZ Other receivables | 281 463.00 | | 281 463.00 | 281 463.00 |
CF Cash and cash equivalents | 29 812.00 | | 29 812.00 | 29 812.00 |
CJ TOTAL (II) | 410 551.00 | 48 302.00 | 362 249.00 | 410 551.00 |
CO Grand total (0 to V) | 984 079.00 | 599 445.00 | 384 634.00 | 984 079.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | | | 7 622.00 |
DD Legal reserve (1) | 762.00 | | | 762.00 |
DG Other reserves | 242 509.00 | | | 242 509.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 44 628.00 | | | 44 628.00 |
DL TOTAL (I) | 295 522.00 | | | 295 522.00 |
DV Miscellaneous Loans and Financial Debts (4) | 12 001.00 | | | 12 001.00 |
DX Trade payables and related accounts | 16 149.00 | | | 16 149.00 |
DY Tax and social security liabilities | 33 496.00 | | | 33 496.00 |
EA Other liabilities | 27 466.00 | | | 27 466.00 |
EC TOTAL (IV) | 89 112.00 | | | 89 112.00 |
EE Grand total (I to V) | 384 634.00 | | | 384 634.00 |
EG Accrued income and payables due within one year | 89 112.00 | | | 89 112.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 88 800.00 | | 88 800.00 | 88 800.00 |
FJ Net sales | 88 800.00 | | 88 800.00 | 88 800.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 17 654.00 | |
FR Total operating income (I) | | | 106 454.00 | |
FW Other purchases and external expenses | | | 45 198.00 | |
FX Taxes, duties, and similar payments | | | 6 455.00 | |
GF Total Operating Expenses (II) | | | 51 653.00 | |
GG - OPERATING RESULT (I - II) | | | 54 801.00 | |
GI Supported loss or transferred profit (IV) | | | 1.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 54 801.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 17 654.00 | | | 17 654.00 |
HE Exceptional expenses on management operations | 35.00 | | | 35.00 |
HH Total exceptional expenses (VIII) | 35.00 | | | 35.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -35.00 | | | -35.00 |
HK Income tax | 10 138.00 | | | 10 138.00 |
HL TOTAL REVENUE (I + III + V + VII) | 106 454.00 | | | 106 454.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 61 826.00 | | | 61 826.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 44 628.00 | | | 44 628.00 |
