| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 545 561.00 | | 545 561.00 | 545 561.00 |
BX Customers and related accounts | 2 400.00 | | 2 400.00 | 2 400.00 |
BZ Other receivables | 100 683.00 | | 100 683.00 | 100 683.00 |
CF Cash and cash equivalents | 77 602.00 | | 77 602.00 | 77 602.00 |
CJ TOTAL (II) | 180 685.00 | | 180 685.00 | 180 685.00 |
CO Grand total (0 to V) | 726 247.00 | | 726 247.00 | 726 247.00 |
CU Other investments | 545 561.00 | | 545 561.00 | 545 561.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | | | 8 000.00 |
DD Legal reserve (1) | 800.00 | | | 800.00 |
DG Other reserves | 382 200.00 | | | 382 200.00 |
DH Retained earnings | 29 106.00 | | | 29 106.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 15 540.00 | | | 15 540.00 |
DL TOTAL (I) | 435 646.00 | | | 435 646.00 |
DU Loans and Debts from Credit Institutions (3) | 20.00 | | | 20.00 |
DV Miscellaneous Loans and Financial Debts (4) | 281 724.00 | | | 281 724.00 |
DX Trade payables and related accounts | 4 092.00 | | | 4 092.00 |
DY Tax and social security liabilities | 4 763.00 | | | 4 763.00 |
EC TOTAL (IV) | 290 600.00 | | | 290 600.00 |
EE Grand total (I to V) | 726 247.00 | | | 726 247.00 |
EG Accrued income and payables due within one year | 20 875.00 | | | 20 875.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 20.00 | | | 20.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 24 000.00 | | 24 000.00 | 24 000.00 |
FJ Net sales | 24 000.00 | | 24 000.00 | 24 000.00 |
FR Total operating income (I) | | | 24 000.00 | |
FW Other purchases and external expenses | | | 3 832.00 | |
FX Taxes, duties, and similar payments | | | 645.00 | |
FZ Social Security Contributions | | | 930.00 | |
GF Total Operating Expenses (II) | | | 5 408.00 | |
GG - OPERATING RESULT (I - II) | | | 18 591.00 | |
GR Interest and similar expenses | | | 82.00 | |
GU Total financial expenses (VI) | | | 82.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -82.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 18 509.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 930.00 | | | 930.00 |
HK Income tax | 2 969.00 | | | 2 969.00 |
HL TOTAL REVENUE (I + III + V + VII) | 24 000.00 | | | 24 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 459.00 | | | 8 459.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 15 540.00 | | | 15 540.00 |