| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 1.00 | | 1.00 | 1.00 |
BJ TOTAL (I) | 710 665.00 | | 710 665.00 | 710 665.00 |
BX Customers and related accounts | 10 800.00 | | 10 800.00 | 10 800.00 |
BZ Other receivables | 24 527.00 | | 24 527.00 | 24 527.00 |
CF Cash and cash equivalents | 259.00 | | 259.00 | 259.00 |
CH Prepaid expenses | 90.00 | | 90.00 | 90.00 |
CJ TOTAL (II) | 35 675.00 | | 35 675.00 | 35 675.00 |
CO Grand total (0 to V) | 746 340.00 | | 746 340.00 | 746 340.00 |
CU Other investments | 710 664.00 | | 710 664.00 | 710 664.00 |
| |
| 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 |
DG Other reserves | 81 183.00 | | | 81 183.00 |
DH Retained earnings | | -17 305.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 31 239.00 | 99 488.00 | | 31 239.00 |
DL TOTAL (I) | 123 422.00 | 92 183.00 | | 123 422.00 |
DU Loans and Debts from Credit Institutions (3) | 456 782.00 | 543 809.00 | | 456 782.00 |
DV Miscellaneous Loans and Financial Debts (4) | 146 418.00 | 137 700.00 | | 146 418.00 |
DX Trade payables and related accounts | 8 515.00 | 7 427.00 | | 8 515.00 |
DY Tax and social security liabilities | 8 883.00 | 9 925.00 | | 8 883.00 |
EA Other liabilities | 2 320.00 | | | 2 320.00 |
EC TOTAL (IV) | 622 918.00 | 698 862.00 | | 622 918.00 |
EE Grand total (I to V) | 746 340.00 | 791 045.00 | | 746 340.00 |
EG Accrued income and payables due within one year | 157 034.00 | 132 689.00 | | 157 034.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 33.00 | 110.00 | | 33.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 20 400.00 | | 20 400.00 | 20 400.00 |
FJ Net sales | 20 400.00 | | 20 400.00 | 20 400.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 20 401.00 | |
FW Other purchases and external expenses | | | 6 582.00 | |
FX Taxes, duties, and similar payments | | | 945.00 | |
FY Salaries and Wages | | | 18 901.00 | |
GF Total Operating Expenses (II) | | | 26 429.00 | |
GG - OPERATING RESULT (I - II) | | | -6 027.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 45 000.00 | |
GP Total financial income (V) | | | 45 000.00 | |
GR Interest and similar expenses | | | 8 944.00 | |
GU Total financial expenses (VI) | | | 8 944.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 36 056.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 30 029.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -1 210.00 | | | -1 210.00 |
HL TOTAL REVENUE (I + III + V + VII) | 65 401.00 | 128 400.00 | | 65 401.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 34 163.00 | 28 912.00 | | 34 163.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 31 239.00 | 99 488.00 | | 31 239.00 |
