| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 470 762.00 | | 470 762.00 | 470 762.00 |
BX Customers and related accounts | 40.00 | | 40.00 | 40.00 |
BZ Other receivables | 15 496.00 | | 15 496.00 | 15 496.00 |
CF Cash and cash equivalents | 12 870.00 | | 12 870.00 | 12 870.00 |
CJ TOTAL (II) | 28 406.00 | | 28 406.00 | 28 406.00 |
CO Grand total (0 to V) | 499 169.00 | | 499 169.00 | 499 169.00 |
CU Other investments | 470 762.00 | | 470 762.00 | 470 762.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 122 247.00 | 122 247.00 | | 122 247.00 |
DD Legal reserve (1) | 581.00 | 478.00 | | 581.00 |
DH Retained earnings | 351 867.00 | 349 922.00 | | 351 867.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 718.00 | 2 047.00 | | 4 718.00 |
DL TOTAL (I) | 479 413.00 | 474 695.00 | | 479 413.00 |
DU Loans and Debts from Credit Institutions (3) | 59.00 | 66.00 | | 59.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 13 211.00 | | |
DX Trade payables and related accounts | 4 536.00 | 4 440.00 | | 4 536.00 |
DY Tax and social security liabilities | 15 160.00 | 25 502.00 | | 15 160.00 |
EC TOTAL (IV) | 19 755.00 | 43 219.00 | | 19 755.00 |
EE Grand total (I to V) | 499 169.00 | 517 914.00 | | 499 169.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 165 200.00 | | 165 200.00 | 165 200.00 |
FJ Net sales | 165 200.00 | | 165 200.00 | 165 200.00 |
FR Total operating income (I) | | | 165 200.00 | |
FW Other purchases and external expenses | | | 4 012.00 | |
FX Taxes, duties, and similar payments | | | | |
FY Salaries and Wages | | | 93 600.00 | |
FZ Social Security Contributions | | | 62 869.00 | |
GF Total Operating Expenses (II) | | | 160 481.00 | |
GG - OPERATING RESULT (I - II) | | | 4 718.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 718.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 165 200.00 | 165 200.00 | | 165 200.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 160 481.00 | 163 152.00 | | 160 481.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 718.00 | 2 047.00 | | 4 718.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 4 536.00 | 4 536.00 | | 4 536.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 15 536.00 | 15 536.00 | | 15 536.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 19 756.00 | 19 756.00 | | 19 756.00 |
