| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AA Uncalled Subscribed Capital | | | 4 000.00 | |
AJ Other Intangible Assets | | | 4 643.00 | |
AP Buildings | | | 74 965.00 | |
BJ TOTAL (I) | | | 79 608.00 | |
BX Customers and related accounts | | | | |
BZ Other receivables | | | 201.00 | |
CF Cash and cash equivalents | | | 10 123.00 | |
CJ TOTAL (II) | | | 10 324.00 | |
CO Grand total (0 to V) | | | 93 932.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DH Retained earnings | -2 653.00 | | | -2 653.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 703.00 | -2 653.00 | | 2 703.00 |
DL TOTAL (I) | 5 051.00 | 2 347.00 | | 5 051.00 |
DU Loans and Debts from Credit Institutions (3) | 85 231.00 | 90 957.00 | | 85 231.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 166.00 | 3 166.00 | | 3 166.00 |
DX Trade payables and related accounts | 402.00 | | | 402.00 |
EA Other liabilities | 82.00 | 81.00 | | 82.00 |
EC TOTAL (IV) | 88 881.00 | 94 204.00 | | 88 881.00 |
EE Grand total (I to V) | 93 932.00 | 96 552.00 | | 93 932.00 |
EG Accrued income and payables due within one year | 9 976.00 | 9 494.00 | | 9 976.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 12 198.00 | |
FJ Net sales | | | 12 198.00 | |
FR Total operating income (I) | | | 12 199.00 | |
FW Other purchases and external expenses | | | 2 143.00 | |
FX Taxes, duties, and similar payments | | | 245.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 405.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 7 793.00 | |
GG - OPERATING RESULT (I - II) | | | 4 405.00 | |
GR Interest and similar expenses | | | 1 702.00 | |
GU Total financial expenses (VI) | | | 1 702.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 702.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 703.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 12 199.00 | 7 030.00 | | 12 199.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 495.00 | 9 682.00 | | 9 495.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 703.00 | -2 653.00 | | 2 703.00 |