| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | | | 1 561 500.00 | |
BZ Other receivables | | | 510.00 | |
CH Prepaid expenses | | | 459.00 | |
CJ TOTAL (II) | | | 969.00 | |
CO Grand total (0 to V) | | | 1 562 469.00 | |
CS Evaluated investments - equity method | | | 1 561 500.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 775 000.00 | 775 000.00 | | 775 000.00 |
DD Legal reserve (1) | 11 346.00 | 11 346.00 | | 11 346.00 |
DG Other reserves | 529 657.00 | 336 229.00 | | 529 657.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 168 095.00 | 193 428.00 | | 168 095.00 |
DL TOTAL (I) | 1 484 098.00 | 1 316 003.00 | | 1 484 098.00 |
DU Loans and Debts from Credit Institutions (3) | 2 304.00 | 3 123.00 | | 2 304.00 |
DV Miscellaneous Loans and Financial Debts (4) | 16 545.00 | 34 253.00 | | 16 545.00 |
DW Advances and down payments received on current orders | | 46.00 | | |
DX Trade payables and related accounts | 3 060.00 | 3 012.00 | | 3 060.00 |
DY Tax and social security liabilities | 52 377.00 | 21 905.00 | | 52 377.00 |
EA Other liabilities | 4 084.00 | 184 117.00 | | 4 084.00 |
EC TOTAL (IV) | 78 370.00 | 246 457.00 | | 78 370.00 |
EE Grand total (I to V) | 1 562 469.00 | 1 562 460.00 | | 1 562 469.00 |
EI Including equity loans | 16 545.00 | | | 16 545.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 131 250.00 | |
FJ Net sales | | | 131 250.00 | |
FQ Other income | | | 306.00 | |
FR Total operating income (I) | | | 131 556.00 | |
FW Other purchases and external expenses | | | 4 000.00 | |
FX Taxes, duties, and similar payments | | | 4 443.00 | |
FY Salaries and Wages | | | 92 876.00 | |
FZ Social Security Contributions | | | 31 952.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 133 272.00 | |
GG - OPERATING RESULT (I - II) | | | -1 716.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 170 000.00 | |
GP Total financial income (V) | | | 170 000.00 | |
GR Interest and similar expenses | | | 269.00 | |
GU Total financial expenses (VI) | | | 269.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 169 731.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 168 015.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -80.00 | -1 778.00 | | -80.00 |
HL TOTAL REVENUE (I + III + V + VII) | 301 556.00 | 320 312.00 | | 301 556.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 133 461.00 | 126 885.00 | | 133 461.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 168 095.00 | 193 428.00 | | 168 095.00 |
