| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BF Loans | 433 013.00 | | 433 013.00 | 433 013.00 |
BH Other financial assets | | | | |
BJ TOTAL (I) | 433 023.00 | | 433 023.00 | 433 023.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 84 161.00 | | 84 161.00 | 84 161.00 |
CJ TOTAL (II) | 84 161.00 | | 84 161.00 | 84 161.00 |
CO Grand total (0 to V) | 517 184.00 | | 517 184.00 | 517 184.00 |
CU Other investments | 10.00 | | 10.00 | 10.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 600 000.00 | 600 000.00 | | 600 000.00 |
DD Legal reserve (1) | 35 121.00 | 35 121.00 | | 35 121.00 |
DH Retained earnings | -152 798.00 | -90 331.00 | | -152 798.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 34 861.00 | -62 467.00 | | 34 861.00 |
DL TOTAL (I) | 517 184.00 | 482 323.00 | | 517 184.00 |
DW Advances and down payments received on current orders | | 188 524.00 | | |
EC TOTAL (IV) | | 188 524.00 | | |
EE Grand total (I to V) | 517 184.00 | 670 848.00 | | 517 184.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 982.00 | |
FX Taxes, duties, and similar payments | | | | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 982.00 | |
GG - OPERATING RESULT (I - II) | | | -982.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -982.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 36 027.00 | 18 755.00 | | 36 027.00 |
HD Total exceptional income (VII) | 36 027.00 | 18 755.00 | | 36 027.00 |
HE Exceptional expenses on management operations | 184.00 | 172.00 | | 184.00 |
HF Exceptional expenses on capital transactions | | 924.00 | | |
HH Total exceptional expenses (VIII) | 184.00 | 1 095.00 | | 184.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 35 843.00 | 17 660.00 | | 35 843.00 |
HL TOTAL REVENUE (I + III + V + VII) | 36 027.00 | 257 878.00 | | 36 027.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 166.00 | 320 345.00 | | 1 166.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 34 861.00 | -62 467.00 | | 34 861.00 |