| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 280 000.00 | | 280 000.00 | 280 000.00 |
BX Customers and related accounts | 9 900.00 | | 9 900.00 | 9 900.00 |
BZ Other receivables | 273 292.00 | | 273 292.00 | 273 292.00 |
CD Marketable securities | 22 982.00 | | 22 982.00 | 22 982.00 |
CF Cash and cash equivalents | 33 299.00 | | 33 299.00 | 33 299.00 |
CJ TOTAL (II) | 339 473.00 | | 339 473.00 | 339 473.00 |
CO Grand total (0 to V) | 619 473.00 | | 619 473.00 | 619 473.00 |
CU Other investments | 280 000.00 | | 280 000.00 | 280 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 320 000.00 | 320 000.00 | | 320 000.00 |
DD Legal reserve (1) | 210.00 | 210.00 | | 210.00 |
DG Other reserves | 3 989.00 | 3 989.00 | | 3 989.00 |
DH Retained earnings | 3 091.00 | -368.00 | | 3 091.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 684.00 | 3 460.00 | | 3 684.00 |
DL TOTAL (I) | 330 974.00 | 327 290.00 | | 330 974.00 |
DV Miscellaneous Loans and Financial Debts (4) | 280 206.00 | 275 930.00 | | 280 206.00 |
DX Trade payables and related accounts | 4 800.00 | 46 790.00 | | 4 800.00 |
DY Tax and social security liabilities | 3 492.00 | 11 254.00 | | 3 492.00 |
EC TOTAL (IV) | 288 498.00 | 333 974.00 | | 288 498.00 |
EE Grand total (I to V) | 619 473.00 | 661 264.00 | | 619 473.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 180 000.00 | | 180 000.00 | 180 000.00 |
FJ Net sales | 180 000.00 | | 180 000.00 | 180 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | 180 000.00 | |
FW Other purchases and external expenses | | | 173 044.00 | |
FX Taxes, duties, and similar payments | | | 1 121.00 | |
GF Total Operating Expenses (II) | | | 174 165.00 | |
GG - OPERATING RESULT (I - II) | | | 5 835.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 3 968.00 | |
GP Total financial income (V) | | | 3 968.00 | |
GR Interest and similar expenses | | | 4 276.00 | |
GU Total financial expenses (VI) | | | 4 276.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -308.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 527.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1.00 | 1.00 | | 1.00 |
HB Exceptional income from capital transactions | | 2 716.00 | | |
HD Total exceptional income (VII) | 1.00 | 2 717.00 | | 1.00 |
HE Exceptional expenses on management operations | 2.00 | 1.00 | | 2.00 |
HF Exceptional expenses on capital transactions | | 1 785.00 | | |
HH Total exceptional expenses (VIII) | 2.00 | 1 786.00 | | 2.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1.00 | 931.00 | | -1.00 |
HK Income tax | 1 842.00 | 535.00 | | 1 842.00 |
HL TOTAL REVENUE (I + III + V + VII) | 183 969.00 | 193 294.00 | | 183 969.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 180 285.00 | 189 834.00 | | 180 285.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 684.00 | 3 460.00 | | 3 684.00 |
