| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 200 998.00 | | 200 998.00 | 200 998.00 |
BX Customers and related accounts | 1 000.00 | | 1 000.00 | 1 000.00 |
BZ Other receivables | 8 744.00 | | 8 744.00 | 8 744.00 |
CF Cash and cash equivalents | 350 872.00 | | 350 872.00 | 350 872.00 |
CJ TOTAL (II) | 360 616.00 | | 360 616.00 | 360 616.00 |
CO Grand total (0 to V) | 561 614.00 | | 561 614.00 | 561 614.00 |
CU Other investments | 200 998.00 | | 200 998.00 | 200 998.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 201 000.00 | 201 000.00 | | 201 000.00 |
DD Legal reserve (1) | 20 100.00 | 20 100.00 | | 20 100.00 |
DG Other reserves | 86 687.00 | 78 677.00 | | 86 687.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 184 960.00 | 89 010.00 | | 184 960.00 |
DL TOTAL (I) | 492 747.00 | 388 787.00 | | 492 747.00 |
DV Miscellaneous Loans and Financial Debts (4) | 11 833.00 | 34 407.00 | | 11 833.00 |
DX Trade payables and related accounts | 11 417.00 | 9 103.00 | | 11 417.00 |
DY Tax and social security liabilities | 28 071.00 | 3 635.00 | | 28 071.00 |
EA Other liabilities | 17 546.00 | 14 340.00 | | 17 546.00 |
EC TOTAL (IV) | 68 867.00 | 61 485.00 | | 68 867.00 |
EE Grand total (I to V) | 561 614.00 | 450 272.00 | | 561 614.00 |
EG Accrued income and payables due within one year | 68 867.00 | | | 68 867.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 191 258.00 | | 191 258.00 | 191 258.00 |
FJ Net sales | 191 258.00 | | 191 258.00 | 191 258.00 |
FR Total operating income (I) | | | 191 258.00 | |
FW Other purchases and external expenses | | | 10 473.00 | |
FX Taxes, duties, and similar payments | | | 879.00 | |
FY Salaries and Wages | | | 195 139.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 206 492.00 | |
GG - OPERATING RESULT (I - II) | | | -15 234.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 200 000.00 | |
GL Other interest and similar income | | | 535.00 | |
GP Total financial income (V) | | | 200 535.00 | |
GR Interest and similar expenses | | | 341.00 | |
GU Total financial expenses (VI) | | | 341.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 200 194.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 184 960.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 391 793.00 | 301 592.00 | | 391 793.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 206 833.00 | 212 582.00 | | 206 833.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 184 960.00 | 89 010.00 | | 184 960.00 |
