| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 694 000.00 | | 694 000.00 | 694 000.00 |
BV Advances and down payments on orders | 713.00 | | 713.00 | 713.00 |
BX Customers and related accounts | 21 600.00 | | 21 600.00 | 21 600.00 |
BZ Other receivables | 20 040.00 | | 20 040.00 | 20 040.00 |
CF Cash and cash equivalents | 33 140.00 | | 33 140.00 | 33 140.00 |
CJ TOTAL (II) | 75 493.00 | | 75 493.00 | 75 493.00 |
CO Grand total (0 to V) | 769 493.00 | | 769 493.00 | 769 493.00 |
CU Other investments | 694 000.00 | | 694 000.00 | 694 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DD Legal reserve (1) | 806.00 | | | 806.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 65 487.00 | 806.00 | | 65 487.00 |
DL TOTAL (I) | 116 293.00 | 50 806.00 | | 116 293.00 |
DU Loans and Debts from Credit Institutions (3) | 613 219.00 | 645 794.00 | | 613 219.00 |
DV Miscellaneous Loans and Financial Debts (4) | 33 939.00 | 42.00 | | 33 939.00 |
DX Trade payables and related accounts | 240.00 | 2 436.00 | | 240.00 |
DY Tax and social security liabilities | 4 872.00 | 1 342.00 | | 4 872.00 |
EA Other liabilities | 930.00 | 1 197.00 | | 930.00 |
EC TOTAL (IV) | 653 200.00 | 650 810.00 | | 653 200.00 |
EE Grand total (I to V) | 769 493.00 | 701 616.00 | | 769 493.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 24 000.00 | | 24 000.00 | 24 000.00 |
FJ Net sales | 24 000.00 | | 24 000.00 | 24 000.00 |
FR Total operating income (I) | | | 24 000.00 | |
FW Other purchases and external expenses | | | 26 521.00 | |
FX Taxes, duties, and similar payments | | | 214.00 | |
GF Total Operating Expenses (II) | | | 26 736.00 | |
GG - OPERATING RESULT (I - II) | | | -2 736.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 80 000.00 | |
GP Total financial income (V) | | | 80 000.00 | |
GR Interest and similar expenses | | | 11 778.00 | |
GU Total financial expenses (VI) | | | 11 778.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 68 222.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 65 487.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | 142.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 104 000.00 | 6 000.00 | | 104 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 38 514.00 | 5 194.00 | | 38 514.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 65 487.00 | 806.00 | | 65 487.00 |
