| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AA Uncalled Subscribed Capital | | | 4 000.00 | |
AP Buildings | | | 70 417.00 | |
BJ TOTAL (I) | | | 74 203.00 | |
BZ Other receivables | | | 2 662.00 | |
CF Cash and cash equivalents | | | 7 331.00 | |
CJ TOTAL (II) | | | 9 993.00 | |
CO Grand total (0 to V) | | | 88 196.00 | |
CX Development or Research and Development Expenses | | | 3 786.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 51.00 | | | 51.00 |
DH Retained earnings | | -2 653.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 675.00 | 2 703.00 | | 3 675.00 |
DL TOTAL (I) | 8 726.00 | 5 051.00 | | 8 726.00 |
DU Loans and Debts from Credit Institutions (3) | 79 388.00 | 85 231.00 | | 79 388.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 3 166.00 | | |
DX Trade payables and related accounts | | 402.00 | | |
DZ Fixed asset liabilities and related accounts | 82.00 | 82.00 | | 82.00 |
EC TOTAL (IV) | 79 470.00 | 88 881.00 | | 79 470.00 |
EE Grand total (I to V) | 88 196.00 | 93 932.00 | | 88 196.00 |
EG Accrued income and payables due within one year | 6 481.00 | 9 976.00 | | 6 481.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 12 752.00 | |
FJ Net sales | | | 12 752.00 | |
FR Total operating income (I) | | | 12 753.00 | |
FW Other purchases and external expenses | | | 1 812.00 | |
FX Taxes, duties, and similar payments | | | 247.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 405.00 | |
GF Total Operating Expenses (II) | | | 7 464.00 | |
GG - OPERATING RESULT (I - II) | | | 5 288.00 | |
GR Interest and similar expenses | | | 1 613.00 | |
GU Total financial expenses (VI) | | | 1 613.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 613.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 675.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 12 753.00 | 12 199.00 | | 12 753.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 077.00 | 9 495.00 | | 9 077.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 675.00 | 2 703.00 | | 3 675.00 |