| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 55 630.00 | 55 630.00 | | 55 630.00 |
BJ TOTAL (I) | 1 174 476.00 | 55 630.00 | 1 118 846.00 | 1 174 476.00 |
BX Customers and related accounts | 101 092.00 | | 101 092.00 | 101 092.00 |
BZ Other receivables | 8 181.00 | | 8 181.00 | 8 181.00 |
CF Cash and cash equivalents | 64.00 | | 64.00 | 64.00 |
CH Prepaid expenses | 687.00 | | 687.00 | 687.00 |
CJ TOTAL (II) | 110 025.00 | | 110 025.00 | 110 025.00 |
CO Grand total (0 to V) | 1 284 502.00 | 55 630.00 | 1 228 871.00 | 1 284 502.00 |
CU Other investments | 1 118 846.00 | | 1 118 846.00 | 1 118 846.00 |
| |
| 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 | | 1 000.00 |
DG Other reserves | 392 035.00 | 270 708.00 | | 392 035.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 68 839.00 | 121 327.00 | | 68 839.00 |
DL TOTAL (I) | 471 873.00 | 403 035.00 | | 471 873.00 |
DU Loans and Debts from Credit Institutions (3) | 301 536.00 | 348 400.00 | | 301 536.00 |
DV Miscellaneous Loans and Financial Debts (4) | 423 569.00 | 394 876.00 | | 423 569.00 |
DX Trade payables and related accounts | 1 274.00 | 1 086.00 | | 1 274.00 |
DY Tax and social security liabilities | 30 619.00 | 23 114.00 | | 30 619.00 |
EC TOTAL (IV) | 756 998.00 | 767 476.00 | | 756 998.00 |
EE Grand total (I to V) | 1 228 871.00 | 1 170 511.00 | | 1 228 871.00 |
EG Accrued income and payables due within one year | 503 555.00 | 466 286.00 | | 503 555.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 52 846.00 | | 52 846.00 | 52 846.00 |
FJ Net sales | 52 846.00 | | 52 846.00 | 52 846.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 52 846.00 | |
FW Other purchases and external expenses | | | 8 259.00 | |
FX Taxes, duties, and similar payments | | | | |
FY Salaries and Wages | | | 23 742.00 | |
GF Total Operating Expenses (II) | | | 32 001.00 | |
GG - OPERATING RESULT (I - II) | | | 20 845.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 55 362.00 | |
GP Total financial income (V) | | | 55 362.00 | |
GR Interest and similar expenses | | | 7 369.00 | |
GU Total financial expenses (VI) | | | 7 369.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 47 993.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 68 839.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 108 208.00 | 168 844.00 | | 108 208.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 39 369.00 | 47 517.00 | | 39 369.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 68 839.00 | 121 327.00 | | 68 839.00 |
