| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 8 658.00 | 7 056.00 | 1 602.00 | 8 658.00 |
BJ TOTAL (I) | 188 872.00 | 7 056.00 | 181 816.00 | 188 872.00 |
CF Cash and cash equivalents | 8 468.00 | | 8 468.00 | 8 468.00 |
CJ TOTAL (II) | 8 468.00 | | 8 468.00 | 8 468.00 |
CO Grand total (0 to V) | 197 340.00 | 7 056.00 | 190 283.00 | 197 340.00 |
CU Other investments | 180 214.00 | | 180 214.00 | 180 214.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 92 500.00 | | | 92 500.00 |
DH Retained earnings | -70 473.00 | | | -70 473.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 37 712.00 | | | 37 712.00 |
DL TOTAL (I) | 59 739.00 | | | 59 739.00 |
DU Loans and Debts from Credit Institutions (3) | 93 596.00 | | | 93 596.00 |
DV Miscellaneous Loans and Financial Debts (4) | 26 929.00 | | | 26 929.00 |
DX Trade payables and related accounts | 2 431.00 | | | 2 431.00 |
DY Tax and social security liabilities | 3 929.00 | | | 3 929.00 |
EA Other liabilities | 3 659.00 | | | 3 659.00 |
EC TOTAL (IV) | 130 544.00 | | | 130 544.00 |
EE Grand total (I to V) | 190 283.00 | | | 190 283.00 |
EG Accrued income and payables due within one year | 130 544.00 | | | 130 544.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 45 000.00 | | 45 000.00 | 45 000.00 |
FJ Net sales | 45 000.00 | | 45 000.00 | 45 000.00 |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 45 003.00 | |
FW Other purchases and external expenses | | | 4 010.00 | |
FX Taxes, duties, and similar payments | | | 2 675.00 | |
FY Salaries and Wages | | | 24 787.00 | |
FZ Social Security Contributions | | | 12 441.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 732.00 | |
GF Total Operating Expenses (II) | | | 45 645.00 | |
GG - OPERATING RESULT (I - II) | | | -642.00 | |
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 | | | 6 646.00 | |
GU Total financial expenses (VI) | | | 6 646.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 38 354.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 37 712.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 12 441.00 | | | 12 441.00 |
HL TOTAL REVENUE (I + III + V + VII) | 90 003.00 | | | 90 003.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 52 291.00 | | | 52 291.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 37 712.00 | | | 37 712.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | | |
9Z Other taxes, duties, and similar payments | 2 373.00 | | | 2 373.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 569.00 | | | 3 569.00 |
ST Other accounts | 441.00 | | | 441.00 |
YW Business tax | 302.00 | | | 302.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 675.00 | | | 2 675.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 4 010.00 | | | 4 010.00 |
