| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 50 000.00 | | 50 000.00 | 50 000.00 |
AP Buildings | 200 000.00 | 8 000.00 | 192 000.00 | 200 000.00 |
BJ TOTAL (I) | 250 000.00 | 8 000.00 | 242 000.00 | 250 000.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 3 494.00 | | 3 494.00 | 3 494.00 |
CJ TOTAL (II) | 3 494.00 | | 3 494.00 | 3 494.00 |
CO Grand total (0 to V) | 253 494.00 | 8 000.00 | 245 494.00 | 253 494.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 800.00 | 1 800.00 | | 1 800.00 |
DD Legal reserve (1) | 385.00 | | | 385.00 |
DG Other reserves | 164.00 | | | 164.00 |
DH Retained earnings | | -4 147.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 9 280.00 | 7 696.00 | | 9 280.00 |
DL TOTAL (I) | 11 629.00 | 5 348.00 | | 11 629.00 |
DU Loans and Debts from Credit Institutions (3) | 188 132.00 | 212 435.00 | | 188 132.00 |
DV Miscellaneous Loans and Financial Debts (4) | 43 543.00 | 27 480.00 | | 43 543.00 |
DX Trade payables and related accounts | 368.00 | 1 342.00 | | 368.00 |
DY Tax and social security liabilities | 1 823.00 | 626.00 | | 1 823.00 |
EC TOTAL (IV) | 233 866.00 | 241 883.00 | | 233 866.00 |
EE Grand total (I to V) | 245 494.00 | 247 233.00 | | 245 494.00 |
EG Accrued income and payables due within one year | 233 866.00 | 241 883.00 | | 233 866.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 19 275.00 | | 19 275.00 | 19 275.00 |
FJ Net sales | 19 275.00 | | 19 275.00 | 19 275.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 19 275.00 | |
FW Other purchases and external expenses | | | 630.00 | |
FX Taxes, duties, and similar payments | | | 1 372.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 000.00 | |
GF Total Operating Expenses (II) | | | 6 002.00 | |
GG - OPERATING RESULT (I - II) | | | 13 273.00 | |
GR Interest and similar expenses | | | 2 044.00 | |
GU Total financial expenses (VI) | | | 2 044.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 044.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 11 229.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 312.00 | | | 312.00 |
HH Total exceptional expenses (VIII) | 312.00 | | | 312.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -312.00 | | | -312.00 |
HK Income tax | 1 637.00 | 626.00 | | 1 637.00 |
HL TOTAL REVENUE (I + III + V + VII) | 19 275.00 | 17 835.00 | | 19 275.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 995.00 | 10 139.00 | | 9 995.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 9 280.00 | 7 696.00 | | 9 280.00 |
