| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 20 000.00 | | 20 000.00 | 20 000.00 |
BJ TOTAL (I) | 166 000.00 | | 166 000.00 | 166 000.00 |
BX Customers and related accounts | 1 200.00 | | 1 200.00 | 1 200.00 |
BZ Other receivables | 1 680.00 | | 1 680.00 | 1 680.00 |
CF Cash and cash equivalents | 13 774.00 | | 13 774.00 | 13 774.00 |
CJ TOTAL (II) | 16 653.00 | | 16 653.00 | 16 653.00 |
CO Grand total (0 to V) | 182 653.00 | | 182 653.00 | 182 653.00 |
CP Shares due in less than one year | 20 000.00 | | | 20 000.00 |
CU Other investments | 146 000.00 | | 146 000.00 | 146 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 77 000.00 | | | 77 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 15 860.00 | | | 15 860.00 |
DL TOTAL (I) | 92 860.00 | | | 92 860.00 |
DU Loans and Debts from Credit Institutions (3) | 26 615.00 | | | 26 615.00 |
DV Miscellaneous Loans and Financial Debts (4) | 14 200.00 | | | 14 200.00 |
DX Trade payables and related accounts | 8 047.00 | | | 8 047.00 |
DY Tax and social security liabilities | 39 811.00 | | | 39 811.00 |
EA Other liabilities | 1 120.00 | | | 1 120.00 |
EC TOTAL (IV) | 89 793.00 | | | 89 793.00 |
EE Grand total (I to V) | 182 653.00 | | | 182 653.00 |
EG Accrued income and payables due within one year | 69 051.00 | | | 69 051.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 219 971.00 | | 219 971.00 | 219 971.00 |
FJ Net sales | 219 971.00 | | 219 971.00 | 219 971.00 |
FR Total operating income (I) | | | 219 971.00 | |
FW Other purchases and external expenses | | | 36 942.00 | |
FX Taxes, duties, and similar payments | | | 2 431.00 | |
FY Salaries and Wages | | | 133 275.00 | |
FZ Social Security Contributions | | | 49 771.00 | |
GF Total Operating Expenses (II) | | | 222 419.00 | |
GG - OPERATING RESULT (I - II) | | | -2 447.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 18 560.00 | |
GP Total financial income (V) | | | 18 560.00 | |
GR Interest and similar expenses | | | 252.00 | |
GU Total financial expenses (VI) | | | 252.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 18 308.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 15 860.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 238 531.00 | | | 238 531.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 222 671.00 | | | 222 671.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 15 860.00 | | | 15 860.00 |
| |
| 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 | | | 166 000.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 166 000.00 | |
I4 DECREASES Grand Total | | | 166 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 166 000.00 | |
