| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 000 000.00 | | 2 000 000.00 | 2 000 000.00 |
BX Customers and related accounts | 8 614.00 | | 8 614.00 | 8 614.00 |
BZ Other receivables | 60 906.00 | | 60 906.00 | 60 906.00 |
CF Cash and cash equivalents | 209.00 | | 209.00 | 209.00 |
CJ TOTAL (II) | 69 729.00 | | 69 729.00 | 69 729.00 |
CO Grand total (0 to V) | 2 069 729.00 | | 2 069 729.00 | 2 069 729.00 |
CU Other investments | 2 000 000.00 | | 2 000 000.00 | 2 000 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000 000.00 | 2 000 000.00 | | 2 000 000.00 |
DD Legal reserve (1) | 834.00 | 834.00 | | 834.00 |
DG Other reserves | | 9 016.00 | | |
DH Retained earnings | -678.00 | | | -678.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -26 739.00 | -9 694.00 | | -26 739.00 |
DL TOTAL (I) | 1 973 417.00 | 2 000 156.00 | | 1 973 417.00 |
DU Loans and Debts from Credit Institutions (3) | | 104.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 172.00 | 172.00 | | 172.00 |
DX Trade payables and related accounts | 1 765.00 | 4 628.00 | | 1 765.00 |
DY Tax and social security liabilities | 30 775.00 | 31 154.00 | | 30 775.00 |
EA Other liabilities | 63 600.00 | | | 63 600.00 |
EC TOTAL (IV) | 96 312.00 | 36 058.00 | | 96 312.00 |
EE Grand total (I to V) | 2 069 729.00 | 2 036 214.00 | | 2 069 729.00 |
EG Accrued income and payables due within one year | 96 312.00 | 36 058.00 | | 96 312.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 104.00 | | |
EI Including equity loans | 172.00 | | | 172.00 |
| |
| 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 |
FR Total operating income (I) | | | 60 000.00 | |
FW Other purchases and external expenses | | | 5 694.00 | |
FX Taxes, duties, and similar payments | | | 7 570.00 | |
FY Salaries and Wages | | | 55 300.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 17 359.00 | |
GF Total Operating Expenses (II) | | | 85 923.00 | |
GG - OPERATING RESULT (I - II) | | | -25 923.00 | |
GR Interest and similar expenses | | | 266.00 | |
GU Total financial expenses (VI) | | | 266.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -266.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -26 189.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 550.00 | 16.00 | | 550.00 |
HH Total exceptional expenses (VIII) | 550.00 | 16.00 | | 550.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -550.00 | -16.00 | | -550.00 |
HL TOTAL REVENUE (I + III + V + VII) | 60 000.00 | 132 000.00 | | 60 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 86 739.00 | 141 694.00 | | 86 739.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -26 739.00 | -9 694.00 | | -26 739.00 |
