| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 66 700.00 | 66 700.00 | | 66 700.00 |
BJ TOTAL (I) | 156 940.00 | 66 700.00 | 90 240.00 | 156 940.00 |
BX Customers and related accounts | 1 247.00 | | 1 247.00 | 1 247.00 |
CF Cash and cash equivalents | 1 175.00 | | 1 175.00 | 1 175.00 |
CJ TOTAL (II) | 2 423.00 | | 2 423.00 | 2 423.00 |
CO Grand total (0 to V) | 159 363.00 | 66 700.00 | 92 663.00 | 159 363.00 |
CU Other investments | 90 240.00 | | 90 240.00 | 90 240.00 |
| |
| 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 |
DH Retained earnings | 22 767.00 | 9 950.00 | | 22 767.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 8 657.00 | 12 916.00 | | 8 657.00 |
DL TOTAL (I) | 32 524.00 | 23 867.00 | | 32 524.00 |
DU Loans and Debts from Credit Institutions (3) | 52 714.00 | 65 409.00 | | 52 714.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 084.00 | 2 695.00 | | 6 084.00 |
DX Trade payables and related accounts | 1 225.00 | 1 203.00 | | 1 225.00 |
DY Tax and social security liabilities | 115.00 | 319.00 | | 115.00 |
EC TOTAL (IV) | 60 138.00 | 69 627.00 | | 60 138.00 |
EE Grand total (I to V) | 92 663.00 | 93 495.00 | | 92 663.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 1 320.00 | |
FX Taxes, duties, and similar payments | | | 150.00 | |
FZ Social Security Contributions | | | | |
GF Total Operating Expenses (II) | | | 1 470.00 | |
GG - OPERATING RESULT (I - II) | | | -1 470.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 11 130.00 | |
GP Total financial income (V) | | | 11 130.00 | |
GR Interest and similar expenses | | | 981.00 | |
GU Total financial expenses (VI) | | | 981.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 10 148.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 8 678.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 21.00 | 72.00 | | 21.00 |
HH Total exceptional expenses (VIII) | 21.00 | 72.00 | | 21.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -21.00 | -72.00 | | -21.00 |
HL TOTAL REVENUE (I + III + V + VII) | 11 130.00 | 11 077.00 | | 11 130.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 472.00 | -1 839.00 | | 2 472.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 8 657.00 | 12 916.00 | | 8 657.00 |
