| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 100.00 | | 100.00 | 100.00 |
BJ TOTAL (I) | 200 004.00 | | 200 004.00 | 200 004.00 |
BX Customers and related accounts | 14 760.00 | | 14 760.00 | 14 760.00 |
BZ Other receivables | 16 907.00 | | 16 907.00 | 16 907.00 |
CF Cash and cash equivalents | 7 522.00 | | 7 522.00 | 7 522.00 |
CH Prepaid expenses | 533.00 | | 533.00 | 533.00 |
CJ TOTAL (II) | 39 722.00 | | 39 722.00 | 39 722.00 |
CO Grand total (0 to V) | 239 726.00 | | 239 726.00 | 239 726.00 |
CU Other investments | 199 904.00 | | 199 904.00 | 199 904.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DD Legal reserve (1) | 2 000.00 | 2 000.00 | | 2 000.00 |
DE Statutory or contractual reserves | 33 808.00 | 22 729.00 | | 33 808.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7 521.00 | 11 080.00 | | 7 521.00 |
DL TOTAL (I) | 63 329.00 | 55 808.00 | | 63 329.00 |
DU Loans and Debts from Credit Institutions (3) | 129 200.00 | 36 429.00 | | 129 200.00 |
DV Miscellaneous Loans and Financial Debts (4) | 41 859.00 | 25 209.00 | | 41 859.00 |
DX Trade payables and related accounts | 1 537.00 | 400.00 | | 1 537.00 |
DY Tax and social security liabilities | 3 800.00 | 4 936.00 | | 3 800.00 |
EC TOTAL (IV) | 176 396.00 | 66 974.00 | | 176 396.00 |
EE Grand total (I to V) | 239 725.00 | 122 782.00 | | 239 725.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 95 249.00 | | 95 249.00 | 95 249.00 |
FJ Net sales | 95 249.00 | | 95 249.00 | 95 249.00 |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 95 252.00 | |
FW Other purchases and external expenses | | | 38 406.00 | |
FX Taxes, duties, and similar payments | | | 2 860.00 | |
FY Salaries and Wages | | | 36 000.00 | |
FZ Social Security Contributions | | | 22 423.00 | |
GF Total Operating Expenses (II) | | | 99 689.00 | |
GG - OPERATING RESULT (I - II) | | | -4 437.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 15 006.00 | |
GK Income from other securities and fixed asset receivables | | | 6.00 | |
GP Total financial income (V) | | | 15 006.00 | |
GR Interest and similar expenses | | | 3 048.00 | |
GU Total financial expenses (VI) | | | 3 048.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 11 958.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 521.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 388.00 | | |
HH Total exceptional expenses (VIII) | | 388.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -388.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 110 258.00 | 108 206.00 | | 110 258.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 102 737.00 | 97 126.00 | | 102 737.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 7 521.00 | 11 080.00 | | 7 521.00 |
