| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 76 318.00 | | 76 318.00 | 76 318.00 |
BJ TOTAL (I) | 76 318.00 | | 76 318.00 | 76 318.00 |
BZ Other receivables | 60 735.00 | | 60 735.00 | 60 735.00 |
CF Cash and cash equivalents | 5 000.00 | | 5 000.00 | 5 000.00 |
CJ TOTAL (II) | 65 735.00 | | 65 735.00 | 65 735.00 |
CO Grand total (0 to V) | 142 053.00 | | 142 053.00 | 142 053.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 100.00 | | | 38 100.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 63 415.00 | | | 63 415.00 |
DK Regulated provisions | 312.00 | | | 312.00 |
DL TOTAL (I) | 101 827.00 | | | 101 827.00 |
DU Loans and Debts from Credit Institutions (3) | 37 894.00 | | | 37 894.00 |
DV Miscellaneous Loans and Financial Debts (4) | 67.00 | | | 67.00 |
DX Trade payables and related accounts | 660.00 | | | 660.00 |
DY Tax and social security liabilities | 1 606.00 | | | 1 606.00 |
EC TOTAL (IV) | 40 226.00 | | | 40 226.00 |
EE Grand total (I to V) | 142 053.00 | | | 142 053.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 49 029.00 | |
FJ Net sales | | | 49 029.00 | |
FR Total operating income (I) | | | 49 029.00 | |
FW Other purchases and external expenses | | | 3 452.00 | |
FX Taxes, duties, and similar payments | | | 3 164.00 | |
FY Salaries and Wages | | | 37 100.00 | |
FZ Social Security Contributions | | | 17 150.00 | |
GF Total Operating Expenses (II) | | | 57 414.00 | |
GG - OPERATING RESULT (I - II) | | | -11 836.00 | |
GP Total financial income (V) | | | 76 245.00 | |
GU Total financial expenses (VI) | | | 682.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 75 563.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 63 727.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 312.00 | | | 312.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -312.00 | | | -312.00 |
HL TOTAL REVENUE (I + III + V + VII) | 125 274.00 | | | 125 274.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 61 859.00 | | | 61 859.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 63 415.00 | | | 63 415.00 |