| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | | | 860 000.00 | |
BZ Other receivables | | | 127 912.00 | |
CF Cash and cash equivalents | | | 10 188.00 | |
CJ TOTAL (II) | | | 138 101.00 | |
CO Grand total (0 to V) | | | 998 101.00 | |
CS Evaluated investments - equity method | | | 860 000.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 855 000.00 | 5 000.00 | | 855 000.00 |
DD Legal reserve (1) | 113.00 | | | 113.00 |
DG Other reserves | 2 139.00 | | | 2 139.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 24 305.00 | 2 252.00 | | 24 305.00 |
DL TOTAL (I) | 881 557.00 | 7 252.00 | | 881 557.00 |
DV Miscellaneous Loans and Financial Debts (4) | 69 281.00 | 154 006.00 | | 69 281.00 |
DX Trade payables and related accounts | 36 968.00 | 5 800.00 | | 36 968.00 |
DY Tax and social security liabilities | 10 294.00 | 2 595.00 | | 10 294.00 |
EC TOTAL (IV) | 116 544.00 | 162 401.00 | | 116 544.00 |
EE Grand total (I to V) | 998 101.00 | 169 653.00 | | 998 101.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 39 982.00 | |
FJ Net sales | | | 39 982.00 | |
FR Total operating income (I) | | | 39 982.00 | |
FW Other purchases and external expenses | | | 40 779.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 40 779.00 | |
GG - OPERATING RESULT (I - II) | | | -797.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 25 000.00 | |
GL Other interest and similar income | | | 1 627.00 | |
GP Total financial income (V) | | | 26 627.00 | |
GR Interest and similar expenses | | | 1 404.00 | |
GU Total financial expenses (VI) | | | 1 404.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 25 223.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 24 426.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 20.00 | | | 20.00 |
HH Total exceptional expenses (VIII) | 20.00 | | | 20.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -20.00 | | | -20.00 |
HK Income tax | 101.00 | 398.00 | | 101.00 |
HL TOTAL REVENUE (I + III + V + VII) | 66 608.00 | 15 120.00 | | 66 608.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 42 303.00 | 12 868.00 | | 42 303.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 24 305.00 | 2 252.00 | | 24 305.00 |
