| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 168 000.00 | | 168 000.00 | 168 000.00 |
BX Customers and related accounts | 24 923.00 | | 24 923.00 | 24 923.00 |
BZ Other receivables | 1 270.00 | | 1 270.00 | 1 270.00 |
CF Cash and cash equivalents | 10.00 | | 10.00 | 10.00 |
CH Prepaid expenses | 777.00 | | 777.00 | 777.00 |
CJ TOTAL (II) | 26 980.00 | | 26 980.00 | 26 980.00 |
CO Grand total (0 to V) | 194 980.00 | | 194 980.00 | 194 980.00 |
CU Other investments | 168 000.00 | | 168 000.00 | 168 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DH Retained earnings | -79 795.00 | -84 928.00 | | -79 795.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 925.00 | 5 133.00 | | 6 925.00 |
DL TOTAL (I) | -70 869.00 | -77 795.00 | | -70 869.00 |
DU Loans and Debts from Credit Institutions (3) | 1 998.00 | | | 1 998.00 |
DV Miscellaneous Loans and Financial Debts (4) | 241 507.00 | 269 192.00 | | 241 507.00 |
DX Trade payables and related accounts | 6 146.00 | 5 419.00 | | 6 146.00 |
DY Tax and social security liabilities | 16 198.00 | 19 955.00 | | 16 198.00 |
EC TOTAL (IV) | 265 850.00 | 294 566.00 | | 265 850.00 |
EE Grand total (I to V) | 194 980.00 | 216 771.00 | | 194 980.00 |
EG Accrued income and payables due within one year | 265 850.00 | 294 566.00 | | 265 850.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 1 998.00 | | | 1 998.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 127 908.00 | |
FJ Net sales | | | 127 908.00 | |
FQ Other income | | | 10.00 | |
FR Total operating income (I) | | | 127 918.00 | |
FW Other purchases and external expenses | | | 9 877.00 | |
FX Taxes, duties, and similar payments | | | 1 256.00 | |
FY Salaries and Wages | | | 100 908.00 | |
FZ Social Security Contributions | | | 8 951.00 | |
GF Total Operating Expenses (II) | | | 120 992.00 | |
GG - OPERATING RESULT (I - II) | | | 6 925.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 925.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 127 918.00 | 116 681.00 | | 127 918.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 120 992.00 | 111 548.00 | | 120 992.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 925.00 | 5 133.00 | | 6 925.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 6 146.00 | 6 146.00 | | 6 146.00 |
8K Other liabilities (including liabilities related to repo transactions) | 241 507.00 | 241 507.00 | | 241 507.00 |
UX Other trade receivables | 24 923.00 | 24 923.00 | | 24 923.00 |
VG Loans with a maturity of up to one year at origin | 1 998.00 | 1 998.00 | | 1 998.00 |
VP Miscellaneous | 1 270.00 | 1 270.00 | | 1 270.00 |
VQ Other Taxes, Duties, and Similar Debts | 16 198.00 | 16 198.00 | | 16 198.00 |
VS Prepaid expenses | 777.00 | 777.00 | | 777.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 26 970.00 | 26 970.00 | | 26 970.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 265 850.00 | 265 850.00 | | 265 850.00 |
