| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 34 500.00 | | 34 500.00 | 34 500.00 |
BJ TOTAL (I) | 2 035 000.00 | | 2 035 000.00 | 2 035 000.00 |
BX Customers and related accounts | 339 096.00 | | 339 096.00 | 339 096.00 |
BZ Other receivables | 159 963.00 | | 159 963.00 | 159 963.00 |
CD Marketable securities | 250 000.00 | | 250 000.00 | 250 000.00 |
CF Cash and cash equivalents | 1 203 273.00 | | 1 203 273.00 | 1 203 273.00 |
CJ TOTAL (II) | 1 952 331.00 | | 1 952 331.00 | 1 952 331.00 |
CO Grand total (0 to V) | 3 987 331.00 | | 3 987 331.00 | 3 987 331.00 |
CU Other investments | 2 000 500.00 | | 2 000 500.00 | 2 000 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 810 000.00 | 1 810 000.00 | | 1 810 000.00 |
DD Legal reserve (1) | 181 000.00 | 181 000.00 | | 181 000.00 |
DG Other reserves | 556 434.00 | 556 434.00 | | 556 434.00 |
DH Retained earnings | 548 412.00 | | | 548 412.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 586 501.00 | 728 412.00 | | 586 501.00 |
DL TOTAL (I) | 3 682 347.00 | 3 275 846.00 | | 3 682 347.00 |
DU Loans and Debts from Credit Institutions (3) | 1 842.00 | | | 1 842.00 |
DV Miscellaneous Loans and Financial Debts (4) | 178 548.00 | 251 561.00 | | 178 548.00 |
DX Trade payables and related accounts | 2 781.00 | 2 058.00 | | 2 781.00 |
DY Tax and social security liabilities | 121 813.00 | 132 238.00 | | 121 813.00 |
EC TOTAL (IV) | 304 984.00 | 385 856.00 | | 304 984.00 |
EE Grand total (I to V) | 3 987 331.00 | 3 661 703.00 | | 3 987 331.00 |
EI Including equity loans | 178 548.00 | | | 178 548.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 372 830.00 | | 372 830.00 | 372 830.00 |
FJ Net sales | 372 830.00 | | 372 830.00 | 372 830.00 |
FO Operating subsidies | | | 1 250.00 | |
FQ Other income | | | 7.00 | |
FR Total operating income (I) | | | 374 087.00 | |
FW Other purchases and external expenses | | | 22 964.00 | |
FX Taxes, duties, and similar payments | | | 496.00 | |
FY Salaries and Wages | | | 201 972.00 | |
FZ Social Security Contributions | | | 107 932.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 333 368.00 | |
GG - OPERATING RESULT (I - II) | | | 40 719.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 556 281.00 | |
GL Other interest and similar income | | | 4 060.00 | |
GP Total financial income (V) | | | 560 341.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 560 341.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 601 060.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 14 559.00 | 17 778.00 | | 14 559.00 |
HL TOTAL REVENUE (I + III + V + VII) | 934 428.00 | 1 066 111.00 | | 934 428.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 347 927.00 | 337 699.00 | | 347 927.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 586 501.00 | 728 412.00 | | 586 501.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 2 000 000.00 | | 35 000.00 | 2 000 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 035 000.00 | |
I4 DECREASES Grand Total | | | 2 035 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 000 000.00 | | 35 000.00 | 2 000 000.00 |
