| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 80 000.00 | | 80 000.00 | 80 000.00 |
BJ TOTAL (I) | 80 000.00 | | 80 000.00 | 80 000.00 |
CF Cash and cash equivalents | 5 971.00 | | 5 971.00 | 5 971.00 |
CJ TOTAL (II) | 5 971.00 | | 5 971.00 | 5 971.00 |
CO Grand total (0 to V) | 85 971.00 | | 85 971.00 | 85 971.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DH Retained earnings | -3 352.00 | | | -3 352.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 352.00 | | | -3 352.00 |
DL TOTAL (I) | -2 352.00 | | | -2 352.00 |
DU Loans and Debts from Credit Institutions (3) | 72 737.00 | | | 72 737.00 |
DV Miscellaneous Loans and Financial Debts (4) | 87 939.00 | | | 87 939.00 |
DX Trade payables and related accounts | 384.00 | | | 384.00 |
EC TOTAL (IV) | 88 323.00 | | | 88 323.00 |
EE Grand total (I to V) | 85 971.00 | | | 85 971.00 |
EI Including equity loans | 87 939.00 | | | 87 939.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 105 214.00 | |
FJ Net sales | | | 105 214.00 | |
FQ Other income | | | 3 745.00 | |
FR Total operating income (I) | | | 108 959.00 | |
FS Purchases of goods (including customs duties) | | | 9.00 | |
FW Other purchases and external expenses | | | 33 198.00 | |
FX Taxes, duties, and similar payments | | | 2 203.00 | |
FY Salaries and Wages | | | 51 800.00 | |
FZ Social Security Contributions | | | 11 537.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 25 102.00 | |
GF Total Operating Expenses (II) | | | 112 311.00 | |
GG - OPERATING RESULT (I - II) | | | -3 352.00 | |
GR Interest and similar expenses | | | 943.00 | |
GU Total financial expenses (VI) | | | 943.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -943.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 352.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 108 959.00 | | | 108 959.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 112 311.00 | | | 112 311.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 352.00 | | | -3 352.00 |
