| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 150 015.00 | | 150 015.00 | 150 015.00 |
BV Advances and down payments on orders | 500.00 | | 500.00 | 500.00 |
BZ Other receivables | 3 670.00 | | 3 670.00 | 3 670.00 |
CF Cash and cash equivalents | 21 123.00 | | 21 123.00 | 21 123.00 |
CH Prepaid expenses | 400.00 | | 400.00 | 400.00 |
CJ TOTAL (II) | 25 694.00 | | 25 694.00 | 25 694.00 |
CO Grand total (0 to V) | 175 709.00 | | 175 709.00 | 175 709.00 |
CU Other investments | 150 000.00 | | 150 000.00 | 150 000.00 |
| |
| 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 | | 1 000.00 |
DG Other reserves | 42 611.00 | 15 975.00 | | 42 611.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 549.00 | 26 635.00 | | 4 549.00 |
DL TOTAL (I) | 58 159.00 | 53 611.00 | | 58 159.00 |
DU Loans and Debts from Credit Institutions (3) | 108 172.00 | 129 187.00 | | 108 172.00 |
DV Miscellaneous Loans and Financial Debts (4) | 62.00 | | | 62.00 |
DX Trade payables and related accounts | 721.00 | 536.00 | | 721.00 |
DY Tax and social security liabilities | 8 594.00 | 10 116.00 | | 8 594.00 |
EC TOTAL (IV) | 117 550.00 | 139 839.00 | | 117 550.00 |
EE Grand total (I to V) | 175 709.00 | 193 450.00 | | 175 709.00 |
EG Accrued income and payables due within one year | 117 550.00 | 31 667.00 | | 117 550.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 84 000.00 | | 84 000.00 | 84 000.00 |
FJ Net sales | 84 000.00 | | 84 000.00 | 84 000.00 |
FO Operating subsidies | | | | |
FQ Other income | | | 13.00 | |
FR Total operating income (I) | | | 84 013.00 | |
FW Other purchases and external expenses | | | 3 439.00 | |
FX Taxes, duties, and similar payments | | | 379.00 | |
FY Salaries and Wages | | | 82 844.00 | |
FZ Social Security Contributions | | | 11 729.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 98 391.00 | |
GG - OPERATING RESULT (I - II) | | | -14 379.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 20 000.00 | |
GP Total financial income (V) | | | 20 000.00 | |
GR Interest and similar expenses | | | 1 253.00 | |
GU Total financial expenses (VI) | | | 1 253.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 18 747.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 368.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 181.00 | | | 181.00 |
HD Total exceptional income (VII) | 181.00 | | | 181.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 181.00 | | | 181.00 |
HK Income tax | | 1 040.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 104 193.00 | 105 505.00 | | 104 193.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 99 645.00 | 78 870.00 | | 99 645.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 549.00 | 26 635.00 | | 4 549.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 150 015.00 | | | 150 015.00 |
I3 DECREASES Total Financial Fixed Assets | | | 150 015.00 | |
I4 DECREASES Grand Total | | | 150 015.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 150 015.00 | | | 150 015.00 |
