| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 46 633.00 | 13 476.00 | 33 157.00 | 46 633.00 |
BB Receivables related to investments | 750 000.00 | | 750 000.00 | 750 000.00 |
BH Other financial assets | 10 000.00 | | 10 000.00 | 10 000.00 |
BJ TOTAL (I) | 806 633.00 | 13 476.00 | 793 157.00 | 806 633.00 |
BX Customers and related accounts | 10 800.00 | | 10 800.00 | 10 800.00 |
BZ Other receivables | 2 087.00 | | 2 087.00 | 2 087.00 |
CF Cash and cash equivalents | 21 547.00 | | 21 547.00 | 21 547.00 |
CH Prepaid expenses | 1 795.00 | | 1 795.00 | 1 795.00 |
CJ TOTAL (II) | 36 229.00 | | 36 229.00 | 36 229.00 |
CO Grand total (0 to V) | 852 344.00 | 13 476.00 | 838 868.00 | 852 344.00 |
CW Deferred expenses or loan issuance costs | 9 481.00 | | 9 481.00 | 9 481.00 |
| |
| 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) | 8.00 | | | 8.00 |
DH Retained earnings | 143.00 | | | 143.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 14 771.00 | 151.00 | | 14 771.00 |
DL TOTAL (I) | 24 921.00 | 10 151.00 | | 24 921.00 |
DU Loans and Debts from Credit Institutions (3) | 608 936.00 | 660 800.00 | | 608 936.00 |
DV Miscellaneous Loans and Financial Debts (4) | 183 730.00 | 182 417.00 | | 183 730.00 |
DX Trade payables and related accounts | 1 612.00 | 2 472.00 | | 1 612.00 |
DY Tax and social security liabilities | 19 669.00 | 12 715.00 | | 19 669.00 |
EC TOTAL (IV) | 813 947.00 | 858 404.00 | | 813 947.00 |
EE Grand total (I to V) | 838 868.00 | 868 555.00 | | 838 868.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 77 800.00 | |
FJ Net sales | | | 77 800.00 | |
FR Total operating income (I) | | | 77 800.00 | |
FW Other purchases and external expenses | | | 12 526.00 | |
FX Taxes, duties, and similar payments | | | 5 375.00 | |
FY Salaries and Wages | | | 51 000.00 | |
FZ Social Security Contributions | | | 13 454.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 11 223.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 93 580.00 | |
GG - OPERATING RESULT (I - II) | | | -15 780.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 50 000.00 | |
GP Total financial income (V) | | | 50 000.00 | |
GR Interest and similar expenses | | | 16 843.00 | |
GU Total financial expenses (VI) | | | 16 843.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 33 157.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 17 378.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | | 5 814.00 | | |
HH Total exceptional expenses (VIII) | | 5 814.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -5 814.00 | | |
HK Income tax | 2 607.00 | 27.00 | | 2 607.00 |
HL TOTAL REVENUE (I + III + V + VII) | 127 800.00 | 56 400.00 | | 127 800.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 113 029.00 | 56 250.00 | | 113 029.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 14 771.00 | 151.00 | | 14 771.00 |
