| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 290.00 | 1 290.00 | | 1 290.00 |
BD Other fixed assets | 75.00 | | 75.00 | 75.00 |
BJ TOTAL (I) | 353 765.00 | 1 290.00 | 352 475.00 | 353 765.00 |
BX Customers and related accounts | 1 000.00 | | 1 000.00 | 1 000.00 |
BZ Other receivables | 2 294.00 | | 2 294.00 | 2 294.00 |
CF Cash and cash equivalents | 58.00 | | 58.00 | 58.00 |
CJ TOTAL (II) | 3 352.00 | | 3 352.00 | 3 352.00 |
CO Grand total (0 to V) | 357 117.00 | 1 290.00 | 355 827.00 | 357 117.00 |
CU Other investments | 352 400.00 | | 352 400.00 | 352 400.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 500.00 | 1 500.00 | | 1 500.00 |
DD Legal reserve (1) | 150.00 | 150.00 | | 150.00 |
DH Retained earnings | 10 044.00 | 7 953.00 | | 10 044.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 526.00 | 2 091.00 | | 526.00 |
DL TOTAL (I) | 12 220.00 | 11 694.00 | | 12 220.00 |
DU Loans and Debts from Credit Institutions (3) | 30.00 | 7.00 | | 30.00 |
DV Miscellaneous Loans and Financial Debts (4) | 318 632.00 | 328 854.00 | | 318 632.00 |
DX Trade payables and related accounts | 13 074.00 | 8 886.00 | | 13 074.00 |
DY Tax and social security liabilities | 11 871.00 | 4 720.00 | | 11 871.00 |
EC TOTAL (IV) | 343 607.00 | 342 466.00 | | 343 607.00 |
EE Grand total (I to V) | 355 827.00 | 354 160.00 | | 355 827.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 51 687.00 | | 51 687.00 | 51 687.00 |
FJ Net sales | 51 687.00 | | 51 687.00 | 51 687.00 |
FR Total operating income (I) | | | 51 687.00 | |
FW Other purchases and external expenses | | | 3 844.00 | |
FX Taxes, duties, and similar payments | | | 4 160.00 | |
FY Salaries and Wages | | | 28 350.00 | |
FZ Social Security Contributions | | | 22 743.00 | |
GF Total Operating Expenses (II) | | | 59 097.00 | |
GG - OPERATING RESULT (I - II) | | | -7 409.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 409.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 8 000.00 | 17 000.00 | | 8 000.00 |
HD Total exceptional income (VII) | 8 000.00 | 17 000.00 | | 8 000.00 |
HE Exceptional expenses on management operations | 65.00 | | | 65.00 |
HH Total exceptional expenses (VIII) | 65.00 | | | 65.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 7 935.00 | 17 000.00 | | 7 935.00 |
HL TOTAL REVENUE (I + III + V + VII) | 59 687.00 | 55 667.00 | | 59 687.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 59 161.00 | 53 576.00 | | 59 161.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 526.00 | 2 091.00 | | 526.00 |
