| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 23 559.00 | 23 559.00 | | 23 559.00 |
AT Other tangible assets | 5 952.00 | 5 952.00 | | 5 952.00 |
BJ TOTAL (I) | 65 511.00 | 29 511.00 | 36 000.00 | 65 511.00 |
BZ Other receivables | 172 577.00 | | 172 577.00 | 172 577.00 |
CF Cash and cash equivalents | 3 459.00 | | 3 459.00 | 3 459.00 |
CH Prepaid expenses | 5 334.00 | | 5 334.00 | 5 334.00 |
CJ TOTAL (II) | 181 370.00 | | 181 370.00 | 181 370.00 |
CO Grand total (0 to V) | 246 880.00 | 29 511.00 | 217 370.00 | 246 880.00 |
CU Other investments | 36 000.00 | | 36 000.00 | 36 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 184 000.00 | 184 000.00 | | 184 000.00 |
DH Retained earnings | -85 200.00 | -82 111.00 | | -85 200.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 36.00 | -3 089.00 | | 36.00 |
DL TOTAL (I) | 98 836.00 | 98 800.00 | | 98 836.00 |
DU Loans and Debts from Credit Institutions (3) | 48 129.00 | 61 617.00 | | 48 129.00 |
DV Miscellaneous Loans and Financial Debts (4) | 58 827.00 | 73 835.00 | | 58 827.00 |
DX Trade payables and related accounts | 292.00 | 960.00 | | 292.00 |
DY Tax and social security liabilities | 11 286.00 | 39 158.00 | | 11 286.00 |
EC TOTAL (IV) | 118 534.00 | 175 569.00 | | 118 534.00 |
EE Grand total (I to V) | 217 370.00 | 274 368.00 | | 217 370.00 |
EG Accrued income and payables due within one year | 84 009.00 | 127 440.00 | | 84 009.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 60 000.00 | | 60 000.00 | 60 000.00 |
FJ Net sales | 60 000.00 | | 60 000.00 | 60 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | | |
FR Total operating income (I) | | | 60 000.00 | |
FW Other purchases and external expenses | | | 6 045.00 | |
FX Taxes, duties, and similar payments | | | 3 246.00 | |
FY Salaries and Wages | | | 27 000.00 | |
FZ Social Security Contributions | | | 22 400.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 58 694.00 | |
GG - OPERATING RESULT (I - II) | | | 1 306.00 | |
GR Interest and similar expenses | | | 1 252.00 | |
GU Total financial expenses (VI) | | | 1 252.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 252.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 54.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 6 080.00 | | |
A2 TOTAL ASSETS | 22 400.00 | 6 239.00 | | 22 400.00 |
HK Income tax | 18.00 | -1 544.00 | | 18.00 |
HL TOTAL REVENUE (I + III + V + VII) | 60 000.00 | 46 414.00 | | 60 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 59 964.00 | 49 503.00 | | 59 964.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 36.00 | -3 089.00 | | 36.00 |
