| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 8 452.00 | 8 452.00 | | 8 452.00 |
BJ TOTAL (I) | 146 269.00 | 8 452.00 | 137 817.00 | 146 269.00 |
BZ Other receivables | 2 989.00 | | 2 989.00 | 2 989.00 |
CF Cash and cash equivalents | 22 649.00 | | 22 649.00 | 22 649.00 |
CJ TOTAL (II) | 25 639.00 | | 25 639.00 | 25 639.00 |
CO Grand total (0 to V) | 171 909.00 | 8 452.00 | 163 456.00 | 171 909.00 |
CU Other investments | 137 817.00 | | 137 817.00 | 137 817.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | | | 2 000.00 |
DD Legal reserve (1) | 200.00 | | | 200.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 18 456.00 | | | 18 456.00 |
DL TOTAL (I) | 20 656.00 | | | 20 656.00 |
DU Loans and Debts from Credit Institutions (3) | 103 392.00 | | | 103 392.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 281.00 | | | 7 281.00 |
DX Trade payables and related accounts | 4 020.00 | | | 4 020.00 |
DY Tax and social security liabilities | 22 105.00 | | | 22 105.00 |
EA Other liabilities | 6 000.00 | | | 6 000.00 |
EC TOTAL (IV) | 142 799.00 | | | 142 799.00 |
EE Grand total (I to V) | 163 456.00 | | | 163 456.00 |
EG Accrued income and payables due within one year | 59 010.00 | | | 59 010.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 120 000.00 | | 120 000.00 | 120 000.00 |
FJ Net sales | 120 000.00 | | 120 000.00 | 120 000.00 |
FR Total operating income (I) | | | 120 000.00 | |
FW Other purchases and external expenses | | | 2 835.00 | |
FX Taxes, duties, and similar payments | | | 942.00 | |
FY Salaries and Wages | | | 66 422.00 | |
FZ Social Security Contributions | | | 25 183.00 | |
GF Total Operating Expenses (II) | | | 95 384.00 | |
GG - OPERATING RESULT (I - II) | | | 24 615.00 | |
GR Interest and similar expenses | | | 2 056.00 | |
GU Total financial expenses (VI) | | | 2 056.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 056.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 22 559.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 1 147.00 | | | 1 147.00 |
HH Total exceptional expenses (VIII) | 1 147.00 | | | 1 147.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 147.00 | | | -1 147.00 |
HK Income tax | 2 955.00 | | | 2 955.00 |
HL TOTAL REVENUE (I + III + V + VII) | 120 000.00 | | | 120 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 101 543.00 | | | 101 543.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 18 456.00 | | | 18 456.00 |
