| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 705 302.00 | | 705 302.00 | 705 302.00 |
BX Customers and related accounts | 25 560.00 | | 25 560.00 | 25 560.00 |
BZ Other receivables | 20 747.00 | | 20 747.00 | 20 747.00 |
CF Cash and cash equivalents | 4 590.00 | | 4 590.00 | 4 590.00 |
CJ TOTAL (II) | 50 897.00 | | 50 897.00 | 50 897.00 |
CO Grand total (0 to V) | 756 199.00 | | 756 199.00 | 756 199.00 |
CU Other investments | 705 302.00 | | 705 302.00 | 705 302.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DE Statutory or contractual reserves | 493 718.00 | 453 262.00 | | 493 718.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 129.00 | 40 456.00 | | 5 129.00 |
DL TOTAL (I) | 499 947.00 | 494 818.00 | | 499 947.00 |
DU Loans and Debts from Credit Institutions (3) | 113 385.00 | 156 834.00 | | 113 385.00 |
DV Miscellaneous Loans and Financial Debts (4) | 59 082.00 | 53 655.00 | | 59 082.00 |
DX Trade payables and related accounts | 1 968.00 | 1 650.00 | | 1 968.00 |
DY Tax and social security liabilities | 24 697.00 | 25 233.00 | | 24 697.00 |
EA Other liabilities | 57 120.00 | | | 57 120.00 |
EC TOTAL (IV) | 256 252.00 | 237 372.00 | | 256 252.00 |
EE Grand total (I to V) | 756 199.00 | 732 190.00 | | 756 199.00 |
EI Including equity loans | 59 082.00 | | | 59 082.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 95 200.00 | | 95 200.00 | 95 200.00 |
FJ Net sales | 95 200.00 | | 95 200.00 | 95 200.00 |
FQ Other income | | | 533.00 | |
FR Total operating income (I) | | | 95 733.00 | |
FW Other purchases and external expenses | | | 4 005.00 | |
FX Taxes, duties, and similar payments | | | 1 189.00 | |
FY Salaries and Wages | | | 96 000.00 | |
FZ Social Security Contributions | | | 39 933.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 141 129.00 | |
GG - OPERATING RESULT (I - II) | | | -45 395.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 48 000.00 | |
GP Total financial income (V) | | | 48 000.00 | |
GR Interest and similar expenses | | | 5 156.00 | |
GU Total financial expenses (VI) | | | 5 156.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 42 844.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 551.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -7 680.00 | -2 934.00 | | -7 680.00 |
HL TOTAL REVENUE (I + III + V + VII) | 143 733.00 | 174 301.00 | | 143 733.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 138 605.00 | 133 845.00 | | 138 605.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 129.00 | 40 456.00 | | 5 129.00 |
