| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | | | 51 841.00 | |
BB Receivables related to investments | | | 94 818.00 | |
BH Other financial assets | | | 883.00 | |
BJ TOTAL (I) | | | 151 443.00 | |
BZ Other receivables | | | 401 011.00 | |
CF Cash and cash equivalents | | | 66 211.00 | |
CH Prepaid expenses | | | 362.00 | |
CJ TOTAL (II) | | | 467 584.00 | |
CO Grand total (0 to V) | | | 619 026.00 | |
CU Other investments | | | 3 901.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DH Retained earnings | 243 589.00 | 235 119.00 | | 243 589.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 893.00 | 8 469.00 | | -5 893.00 |
DL TOTAL (I) | 246 080.00 | 251 973.00 | | 246 080.00 |
DU Loans and Debts from Credit Institutions (3) | 90 000.00 | 90 000.00 | | 90 000.00 |
DX Trade payables and related accounts | 153 614.00 | 4 267.00 | | 153 614.00 |
DY Tax and social security liabilities | 73 302.00 | 30 011.00 | | 73 302.00 |
EA Other liabilities | 56 030.00 | 61 599.00 | | 56 030.00 |
EC TOTAL (IV) | 372 946.00 | 185 877.00 | | 372 946.00 |
EE Grand total (I to V) | 619 026.00 | 437 851.00 | | 619 026.00 |
EG Accrued income and payables due within one year | 295 944.00 | 95 877.00 | | 295 944.00 |
EI Including equity loans | 1.00 | | | 1.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 422 763.00 | |
FJ Net sales | | | 422 763.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 5 356.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 428 118.00 | |
FW Other purchases and external expenses | | | 286 023.00 | |
FX Taxes, duties, and similar payments | | | 1 672.00 | |
FY Salaries and Wages | | | 85 757.00 | |
FZ Social Security Contributions | | | 31 821.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 26 734.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 432 008.00 | |
GG - OPERATING RESULT (I - II) | | | -3 890.00 | |
GR Interest and similar expenses | | | 745.00 | |
GU Total financial expenses (VI) | | | 745.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -745.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 635.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 1 258.00 | 3 670.00 | | 1 258.00 |
HH Total exceptional expenses (VIII) | 1 258.00 | 3 670.00 | | 1 258.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 258.00 | -3 670.00 | | -1 258.00 |
HL TOTAL REVENUE (I + III + V + VII) | 428 118.00 | 312 457.00 | | 428 118.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 434 011.00 | 303 988.00 | | 434 011.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 893.00 | 8 469.00 | | -5 893.00 |
