| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 2 440.00 | | 2 440.00 | 2 440.00 |
BJ TOTAL (I) | 611 475.00 | | 611 475.00 | 611 475.00 |
BX Customers and related accounts | 60 000.00 | | 60 000.00 | 60 000.00 |
BZ Other receivables | 36 405.00 | | 36 405.00 | 36 405.00 |
CF Cash and cash equivalents | 14 763.00 | | 14 763.00 | 14 763.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 111 168.00 | | 111 168.00 | 111 168.00 |
CO Grand total (0 to V) | 722 642.00 | | 722 642.00 | 722 642.00 |
CU Other investments | 609 035.00 | | 609 035.00 | 609 035.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500 000.00 | 300 000.00 | | 500 000.00 |
DB Share, merger, contribution premiums, etc. | 133.00 | 133.00 | | 133.00 |
DD Legal reserve (1) | 30 000.00 | 30 000.00 | | 30 000.00 |
DG Other reserves | 49 145.00 | 206 708.00 | | 49 145.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 53 381.00 | 72 437.00 | | 53 381.00 |
DK Regulated provisions | 5 000.00 | 5 000.00 | | 5 000.00 |
DL TOTAL (I) | 637 660.00 | 614 278.00 | | 637 660.00 |
DU Loans and Debts from Credit Institutions (3) | 71 708.00 | 125 382.00 | | 71 708.00 |
DV Miscellaneous Loans and Financial Debts (4) | 13.00 | 3 049.00 | | 13.00 |
DY Tax and social security liabilities | 13 262.00 | 20 996.00 | | 13 262.00 |
EC TOTAL (IV) | 84 983.00 | 149 427.00 | | 84 983.00 |
EE Grand total (I to V) | 722 642.00 | 763 706.00 | | 722 642.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 200 000.00 | | 200 000.00 | 200 000.00 |
FJ Net sales | 200 000.00 | | 200 000.00 | 200 000.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 200 002.00 | |
FW Other purchases and external expenses | | | 4 659.00 | |
FX Taxes, duties, and similar payments | | | 678.00 | |
FY Salaries and Wages | | | 188 065.00 | |
GE Other Expenses | | | 78.00 | |
GF Total Operating Expenses (II) | | | 193 480.00 | |
GG - OPERATING RESULT (I - II) | | | 6 523.00 | |
GK Income from other securities and fixed asset receivables | | | 50 204.00 | |
GL Other interest and similar income | | | 563.00 | |
GP Total financial income (V) | | | 50 767.00 | |
GR Interest and similar expenses | | | 3 363.00 | |
GU Total financial expenses (VI) | | | 3 363.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 47 404.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 53 926.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | | 83.00 | | |
HH Total exceptional expenses (VIII) | | 83.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -83.00 | | |
HK Income tax | 545.00 | 3 911.00 | | 545.00 |
HL TOTAL REVENUE (I + III + V + VII) | 250 769.00 | 271 976.00 | | 250 769.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 197 388.00 | 199 539.00 | | 197 388.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 53 381.00 | 72 437.00 | | 53 381.00 |
