| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 000.00 | | 1 000.00 | 1 000.00 |
BX Customers and related accounts | 24 000.00 | | 24 000.00 | 24 000.00 |
BZ Other receivables | 506 510.00 | | 506 510.00 | 506 510.00 |
CF Cash and cash equivalents | 35 473.00 | | 35 473.00 | 35 473.00 |
CH Prepaid expenses | 104.00 | | 104.00 | 104.00 |
CJ TOTAL (II) | 566 087.00 | | 566 087.00 | 566 087.00 |
CO Grand total (0 to V) | 567 087.00 | | 567 087.00 | 567 087.00 |
CU Other investments | 1 000.00 | | 1 000.00 | 1 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 270 399.00 | 273 889.00 | | 270 399.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -8 149.00 | -3 490.00 | | -8 149.00 |
DL TOTAL (I) | 263 350.00 | 271 499.00 | | 263 350.00 |
DV Miscellaneous Loans and Financial Debts (4) | 272 365.00 | 200 799.00 | | 272 365.00 |
DX Trade payables and related accounts | | 2 294.00 | | |
DY Tax and social security liabilities | 31 373.00 | 27 287.00 | | 31 373.00 |
EC TOTAL (IV) | 303 738.00 | 230 380.00 | | 303 738.00 |
EE Grand total (I to V) | 567 087.00 | 501 879.00 | | 567 087.00 |
EI Including equity loans | 272 365.00 | | | 272 365.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 120 000.00 | | 120 000.00 | 120 000.00 |
FJ Net sales | 120 000.00 | | 120 000.00 | 120 000.00 |
FR Total operating income (I) | | | 120 000.00 | |
FW Other purchases and external expenses | | | 15 752.00 | |
FX Taxes, duties, and similar payments | | | 64.00 | |
FY Salaries and Wages | | | 71 690.00 | |
FZ Social Security Contributions | | | 44 037.00 | |
GF Total Operating Expenses (II) | | | 131 542.00 | |
GG - OPERATING RESULT (I - II) | | | -11 542.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 6 373.00 | |
GK Income from other securities and fixed asset receivables | | | 6.00 | |
GP Total financial income (V) | | | 6 373.00 | |
GR Interest and similar expenses | | | 2 980.00 | |
GU Total financial expenses (VI) | | | 2 980.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 3 393.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -8 149.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 126 373.00 | 129 679.00 | | 126 373.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 134 522.00 | 133 169.00 | | 134 522.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -8 149.00 | -3 490.00 | | -8 149.00 |
