| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 198 839.00 | | 1 198 839.00 | 1 198 839.00 |
BX Customers and related accounts | 72 000.00 | | 72 000.00 | 72 000.00 |
BZ Other receivables | 656.00 | | 656.00 | 656.00 |
CF Cash and cash equivalents | 83 612.00 | | 83 612.00 | 83 612.00 |
CJ TOTAL (II) | 156 268.00 | | 156 268.00 | 156 268.00 |
CO Grand total (0 to V) | 1 355 107.00 | | 1 355 107.00 | 1 355 107.00 |
CU Other investments | 1 198 839.00 | | 1 198 839.00 | 1 198 839.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 150 000.00 | 150 000.00 | | 150 000.00 |
DD Legal reserve (1) | 15 000.00 | | | 15 000.00 |
DG Other reserves | 540 859.00 | | | 540 859.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 175 772.00 | 555 859.00 | | 175 772.00 |
DL TOTAL (I) | 881 632.00 | 705 859.00 | | 881 632.00 |
DU Loans and Debts from Credit Institutions (3) | 290 989.00 | 346 137.00 | | 290 989.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 529.00 | 40 040.00 | | 1 529.00 |
DX Trade payables and related accounts | 812.00 | 660.00 | | 812.00 |
DY Tax and social security liabilities | 14 144.00 | 21 835.00 | | 14 144.00 |
EA Other liabilities | 166 000.00 | 250 000.00 | | 166 000.00 |
EC TOTAL (IV) | 473 475.00 | 658 672.00 | | 473 475.00 |
EE Grand total (I to V) | 1 355 107.00 | 1 364 531.00 | | 1 355 107.00 |
EG Accrued income and payables due within one year | 240 939.00 | 370 549.00 | | 240 939.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 60 000.00 | | 60 000.00 | 60 000.00 |
FJ Net sales | 60 000.00 | | 60 000.00 | 60 000.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 60 002.00 | |
FW Other purchases and external expenses | | | 6 715.00 | |
FX Taxes, duties, and similar payments | | | 597.00 | |
FY Salaries and Wages | | | 11 905.00 | |
FZ Social Security Contributions | | | 3 330.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 22 548.00 | |
GG - OPERATING RESULT (I - II) | | | 37 454.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 150 000.00 | |
GP Total financial income (V) | | | 150 000.00 | |
GR Interest and similar expenses | | | 5 626.00 | |
GU Total financial expenses (VI) | | | 5 626.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 144 374.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 181 828.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 6 056.00 | 5 879.00 | | 6 056.00 |
HL TOTAL REVENUE (I + III + V + VII) | 210 002.00 | 655 002.00 | | 210 002.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 34 230.00 | 99 143.00 | | 34 230.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 175 772.00 | 555 859.00 | | 175 772.00 |
