| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BH Other financial assets | 60.00 | | 60.00 | 60.00 |
BJ TOTAL (I) | 205 075.00 | | 205 075.00 | 205 075.00 |
BX Customers and related accounts | 3 600.00 | | 3 600.00 | 3 600.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 10 805.00 | | 10 805.00 | 10 805.00 |
CJ TOTAL (II) | 14 405.00 | | 14 405.00 | 14 405.00 |
CO Grand total (0 to V) | 219 480.00 | | 219 480.00 | 219 480.00 |
CS Evaluated investments - equity method | 205 000.00 | | 205 000.00 | 205 000.00 |
| |
| 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) | 100.00 | 100.00 | | 100.00 |
DH Retained earnings | 94 082.00 | 74 274.00 | | 94 082.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 25 629.00 | 19 807.00 | | 25 629.00 |
DL TOTAL (I) | 120 811.00 | 95 182.00 | | 120 811.00 |
DU Loans and Debts from Credit Institutions (3) | 65 188.00 | 91 412.00 | | 65 188.00 |
DV Miscellaneous Loans and Financial Debts (4) | 30 500.00 | 23 612.00 | | 30 500.00 |
DX Trade payables and related accounts | 103.00 | 175.00 | | 103.00 |
DY Tax and social security liabilities | 2 876.00 | 2 370.00 | | 2 876.00 |
EC TOTAL (IV) | 98 668.00 | 117 570.00 | | 98 668.00 |
EE Grand total (I to V) | 219 480.00 | 212 753.00 | | 219 480.00 |
EG Accrued income and payables due within one year | 60 140.00 | 117 570.00 | | 60 140.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 36 000.00 | |
FJ Net sales | | | 36 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | 36 000.00 | |
FW Other purchases and external expenses | | | 9 774.00 | |
FX Taxes, duties, and similar payments | | | 250.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GF Total Operating Expenses (II) | | | 10 024.00 | |
GG - OPERATING RESULT (I - II) | | | 25 975.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 5 000.00 | |
GP Total financial income (V) | | | 5 000.00 | |
GR Interest and similar expenses | | | 1 661.00 | |
GU Total financial expenses (VI) | | | 1 661.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 3 338.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 29 314.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 24 900.00 | | |
HD Total exceptional income (VII) | | 24 900.00 | | |
HF Exceptional expenses on capital transactions | | 23 895.00 | | |
HH Total exceptional expenses (VIII) | | 23 895.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 1 004.00 | | |
HK Income tax | 3 685.00 | 3 495.00 | | 3 685.00 |
HL TOTAL REVENUE (I + III + V + VII) | 41 000.00 | 60 916.00 | | 41 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 15 370.00 | 41 108.00 | | 15 370.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 25 629.00 | 19 807.00 | | 25 629.00 |
