| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 3 736.00 | 3 736.00 | | 3 736.00 |
AT Other tangible assets | 7 206.00 | 7 206.00 | | 7 206.00 |
BJ TOTAL (I) | 20 941.00 | 10 942.00 | 9 999.00 | 20 941.00 |
BX Customers and related accounts | 4 500.00 | | 4 500.00 | 4 500.00 |
BZ Other receivables | 980 762.00 | | 980 762.00 | 980 762.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 7 527.00 | | 7 527.00 | 7 527.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 992 788.00 | | 992 788.00 | 992 788.00 |
CO Grand total (0 to V) | 1 013 729.00 | 10 942.00 | 1 002 787.00 | 1 013 729.00 |
CU Other investments | 9 999.00 | | 9 999.00 | 9 999.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 68 000.00 | 68 000.00 | | 68 000.00 |
DD Legal reserve (1) | 6 800.00 | 6 800.00 | | 6 800.00 |
DH Retained earnings | 217 687.00 | 194 108.00 | | 217 687.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 10 221.00 | 23 579.00 | | 10 221.00 |
DL TOTAL (I) | 302 708.00 | 292 487.00 | | 302 708.00 |
DV Miscellaneous Loans and Financial Debts (4) | 690 504.00 | 704 536.00 | | 690 504.00 |
DX Trade payables and related accounts | 5 651.00 | 1 518.00 | | 5 651.00 |
DY Tax and social security liabilities | 3 787.00 | 4 430.00 | | 3 787.00 |
EA Other liabilities | 138.00 | 350.00 | | 138.00 |
EC TOTAL (IV) | 700 079.00 | 710 834.00 | | 700 079.00 |
EE Grand total (I to V) | 1 002 787.00 | 1 003 320.00 | | 1 002 787.00 |
EG Accrued income and payables due within one year | | 710 834.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 50 000.00 | | 50 000.00 | 50 000.00 |
FJ Net sales | 50 000.00 | | 50 000.00 | 50 000.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 50 002.00 | |
FW Other purchases and external expenses | | | 25 288.00 | |
FX Taxes, duties, and similar payments | | | 707.00 | |
FY Salaries and Wages | | | 15 893.00 | |
FZ Social Security Contributions | | | 6 756.00 | |
GB Operating Expenses - Provisions | | | | |
GE Other Expenses | | | 9.00 | |
GF Total Operating Expenses (II) | | | 48 653.00 | |
GG - OPERATING RESULT (I - II) | | | 1 349.00 | |
GL Other interest and similar income | | | 10 886.00 | |
GP Total financial income (V) | | | 10 886.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 10 886.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 12 235.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 2 014.00 | | | 2 014.00 |
HH Total exceptional expenses (VIII) | 2 014.00 | | | 2 014.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 014.00 | | | -2 014.00 |
HK Income tax | | -1 052.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 60 888.00 | 63 823.00 | | 60 888.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 50 667.00 | 40 245.00 | | 50 667.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 10 221.00 | 23 579.00 | | 10 221.00 |
