| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 62 752.00 | 44 776.00 | 17 976.00 | 62 752.00 |
BJ TOTAL (I) | 62 752.00 | 44 776.00 | 17 976.00 | 62 752.00 |
BZ Other receivables | 60 599.00 | | 60 599.00 | 60 599.00 |
CF Cash and cash equivalents | 1 638.00 | | 1 638.00 | 1 638.00 |
CH Prepaid expenses | 13 676.00 | | 13 676.00 | 13 676.00 |
CJ TOTAL (II) | 75 913.00 | | 75 913.00 | 75 913.00 |
CO Grand total (0 to V) | 138 666.00 | 44 776.00 | 93 890.00 | 138 666.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 7 474.00 | | | 7 474.00 |
DH Retained earnings | | -87.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 8 163.00 | 7 562.00 | | 8 163.00 |
DL TOTAL (I) | 16 638.00 | 8 474.00 | | 16 638.00 |
DU Loans and Debts from Credit Institutions (3) | 218.00 | 213.00 | | 218.00 |
DV Miscellaneous Loans and Financial Debts (4) | 68 638.00 | 68 638.00 | | 68 638.00 |
DX Trade payables and related accounts | 2 423.00 | 1 712.00 | | 2 423.00 |
DY Tax and social security liabilities | 1 441.00 | 1 428.00 | | 1 441.00 |
EA Other liabilities | 4 532.00 | 4 532.00 | | 4 532.00 |
EC TOTAL (IV) | 77 252.00 | 76 523.00 | | 77 252.00 |
EE Grand total (I to V) | 93 890.00 | 84 997.00 | | 93 890.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 81 600.00 | | 81 600.00 | 81 600.00 |
FJ Net sales | 81 600.00 | | 81 600.00 | 81 600.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 81 602.00 | |
FW Other purchases and external expenses | | | 62 461.00 | |
FX Taxes, duties, and similar payments | | | 3 345.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 223.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 70 030.00 | |
GG - OPERATING RESULT (I - II) | | | 11 572.00 | |
GR Interest and similar expenses | | | 862.00 | |
GU Total financial expenses (VI) | | | 862.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -862.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 10 709.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 1 105.00 | 904.00 | | 1 105.00 |
HH Total exceptional expenses (VIII) | 1 105.00 | 904.00 | | 1 105.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 105.00 | -904.00 | | -1 105.00 |
HK Income tax | 1 441.00 | 1 334.00 | | 1 441.00 |
HL TOTAL REVENUE (I + III + V + VII) | 81 602.00 | 81 603.00 | | 81 602.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 73 438.00 | 74 041.00 | | 73 438.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 8 163.00 | 7 562.00 | | 8 163.00 |
HQ References: Real Estate Leasing | 42 547.00 | 42 547.00 | | 42 547.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 68 638.00 | 27 838.00 | | 68 638.00 |
8B Suppliers and Related Accounts | 2 423.00 | 2 423.00 | | 2 423.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 532.00 | 4 532.00 | | 4 532.00 |
VG Loans with a maturity of up to one year at origin | 218.00 | 218.00 | | 218.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 441.00 | 1 441.00 | | 1 441.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 74 275.00 | 74 275.00 | | 74 275.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 77 252.00 | 36 452.00 | | 77 252.00 |
