| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | 20 331.00 | | 20 331.00 | 20 331.00 |
CF Cash and cash equivalents | 240.00 | | 240.00 | 240.00 |
CH Prepaid expenses | 239 696.00 | | 239 696.00 | 239 696.00 |
CJ TOTAL (II) | 260 268.00 | | 260 268.00 | 260 268.00 |
CN Currency translation adjustments (V) | 5 109.00 | | 5 109.00 | 5 109.00 |
CO Grand total (0 to V) | 265 377.00 | | 265 377.00 | 265 377.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | | | 1 000.00 |
DH Retained earnings | -33 817.00 | -45 615.00 | | -33 817.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 14 551.00 | 12 798.00 | | 14 551.00 |
DL TOTAL (I) | -8 265.00 | -22 817.00 | | -8 265.00 |
DP Provisions for Risks | 5 109.00 | 361.00 | | 5 109.00 |
DR TOTAL (IV) | 5 109.00 | 361.00 | | 5 109.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 715 943.00 | | |
DX Trade payables and related accounts | 26 416.00 | 12 937.00 | | 26 416.00 |
EA Other liabilities | | 1 525 024.00 | | |
EB Prepaid income (2) | 242 117.00 | 236 746.00 | | 242 117.00 |
EC TOTAL (IV) | 268 534.00 | 2 490 652.00 | | 268 534.00 |
EE Grand total (I to V) | 265 377.00 | 2 468 196.00 | | 265 377.00 |
EG Accrued income and payables due within one year | 268 534.00 | 289 208.00 | | 268 534.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | 4 150 589.00 | 4 150 589.00 | |
FJ Net sales | | 4 150 589.00 | 4 150 589.00 | |
FQ Other income | | | -1 544.00 | |
FR Total operating income (I) | | | 4 149 044.00 | |
FW Other purchases and external expenses | | | 4 142 801.00 | |
FX Taxes, duties, and similar payments | | | 335.00 | |
GF Total Operating Expenses (II) | | | 4 143 136.00 | |
GG - OPERATING RESULT (I - II) | | | 5 907.00 | |
GL Other interest and similar income | | | 258.00 | |
GM Reversals of provisions and transfers of expenses | | | 361.00 | |
GP Total financial income (V) | | | 620.00 | |
GQ Financial allocations to depreciation and provisions | | | 5 109.00 | |
GS Negative differences of foreign exchange | | | 666.00 | |
GU Total financial expenses (VI) | | | 5 775.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -5 155.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 752.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 13 799.00 | | | 13 799.00 |
HD Total exceptional income (VII) | 13 799.00 | | | 13 799.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 13 799.00 | | | 13 799.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 163 463.00 | 3 705 593.00 | | 4 163 463.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 148 912.00 | 3 692 795.00 | | 4 148 912.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 14 551.00 | 12 798.00 | | 14 551.00 |
