| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | | | | |
BZ Other receivables | 775.00 | | 775.00 | 775.00 |
CD Marketable securities | 100 000.00 | | 100 000.00 | 100 000.00 |
CF Cash and cash equivalents | 2 829.00 | | 2 829.00 | 2 829.00 |
CJ TOTAL (II) | 103 604.00 | | 103 604.00 | 103 604.00 |
CO Grand total (0 to V) | 103 604.00 | | 103 604.00 | 103 604.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | | | 1 000.00 |
DG Other reserves | 38 433.00 | | | 38 433.00 |
DH Retained earnings | | -16 859.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 703.00 | 56 293.00 | | -3 703.00 |
DL TOTAL (I) | 45 730.00 | 49 433.00 | | 45 730.00 |
DU Loans and Debts from Credit Institutions (3) | 81.00 | | | 81.00 |
DV Miscellaneous Loans and Financial Debts (4) | 56 773.00 | 83 695.00 | | 56 773.00 |
DX Trade payables and related accounts | 1 020.00 | 1 805.00 | | 1 020.00 |
DY Tax and social security liabilities | | 358.00 | | |
EC TOTAL (IV) | 57 875.00 | 85 858.00 | | 57 875.00 |
EE Grand total (I to V) | 103 604.00 | 135 291.00 | | 103 604.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FQ Other income | | | 415.00 | |
FR Total operating income (I) | | | 415.00 | |
FU Purchases of raw materials and other supplies | | | 439.00 | |
FV Inventory change (raw materials and supplies) | | | | |
FW Other purchases and external expenses | | | 3 589.00 | |
FX Taxes, duties, and similar payments | | | 143.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 4 171.00 | |
GG - OPERATING RESULT (I - II) | | | -3 756.00 | |
GL Other interest and similar income | | | 53.00 | |
GP Total financial income (V) | | | 53.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 53.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 703.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | 10 169.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 468.00 | 379 543.00 | | 468.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 171.00 | 323 251.00 | | 4 171.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 703.00 | 56 293.00 | | -3 703.00 |