| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 4 017.00 | | 4 017.00 | 4 017.00 |
BJ TOTAL (I) | 282 017.00 | | 282 017.00 | 282 017.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 1 734.00 | | 1 734.00 | 1 734.00 |
CF Cash and cash equivalents | 5 281.00 | | 5 281.00 | 5 281.00 |
CJ TOTAL (II) | 7 015.00 | | 7 015.00 | 7 015.00 |
CO Grand total (0 to V) | 289 032.00 | | 289 032.00 | 289 032.00 |
CU Other investments | 278 000.00 | | 278 000.00 | 278 000.00 |
| |
| 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) | 48.00 | | | 48.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 23 404.00 | 48.00 | | 23 404.00 |
DL TOTAL (I) | 24 452.00 | 1 048.00 | | 24 452.00 |
DU Loans and Debts from Credit Institutions (3) | 110 634.00 | 129 789.00 | | 110 634.00 |
DV Miscellaneous Loans and Financial Debts (4) | 48 807.00 | 48 117.00 | | 48 807.00 |
DX Trade payables and related accounts | 920.00 | 6 954.00 | | 920.00 |
DY Tax and social security liabilities | 862.00 | 1 033.00 | | 862.00 |
EA Other liabilities | 103 356.00 | 105 919.00 | | 103 356.00 |
EC TOTAL (IV) | 264 580.00 | 291 812.00 | | 264 580.00 |
EE Grand total (I to V) | 289 032.00 | 292 860.00 | | 289 032.00 |
EG Accrued income and payables due within one year | 165 255.00 | 182 917.00 | | 165 255.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 10 784.00 | | 10 784.00 | 10 784.00 |
FJ Net sales | 10 784.00 | | 10 784.00 | 10 784.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 10 784.00 | |
FW Other purchases and external expenses | | | 14 412.00 | |
FX Taxes, duties, and similar payments | | | 648.00 | |
FZ Social Security Contributions | | | 2 582.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 17 643.00 | |
GG - OPERATING RESULT (I - II) | | | -6 859.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 50 000.00 | |
GP Total financial income (V) | | | 50 000.00 | |
GR Interest and similar expenses | | | 3 037.00 | |
GU Total financial expenses (VI) | | | 3 037.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 46 963.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 40 104.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 2 582.00 | 2 742.00 | | 2 582.00 |
HA Exceptional income from management transactions | | 16 700.00 | | |
HD Total exceptional income (VII) | | 16 700.00 | | |
HE Exceptional expenses on management operations | 16 700.00 | 98.00 | | 16 700.00 |
HH Total exceptional expenses (VIII) | 16 700.00 | 98.00 | | 16 700.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -16 700.00 | 16 602.00 | | -16 700.00 |
HK Income tax | | 30.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 60 784.00 | 30 298.00 | | 60 784.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 37 380.00 | 30 250.00 | | 37 380.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 23 404.00 | 48.00 | | 23 404.00 |
