| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 015 910.00 | | 1 015 910.00 | 1 015 910.00 |
BZ Other receivables | 75.00 | | 75.00 | 75.00 |
CF Cash and cash equivalents | 3 022.00 | | 3 022.00 | 3 022.00 |
CJ TOTAL (II) | 3 097.00 | | 3 097.00 | 3 097.00 |
CO Grand total (0 to V) | 1 019 008.00 | | 1 019 008.00 | 1 019 008.00 |
CU Other investments | 1 015 910.00 | | 1 015 910.00 | 1 015 910.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | | | 200 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 166 579.00 | | | 166 579.00 |
DL TOTAL (I) | 366 579.00 | | | 366 579.00 |
DU Loans and Debts from Credit Institutions (3) | 531 885.00 | | | 531 885.00 |
DV Miscellaneous Loans and Financial Debts (4) | 83 373.00 | | | 83 373.00 |
DX Trade payables and related accounts | 33 214.00 | | | 33 214.00 |
DY Tax and social security liabilities | 3 919.00 | | | 3 919.00 |
EA Other liabilities | 38.00 | | | 38.00 |
EC TOTAL (IV) | 652 429.00 | | | 652 429.00 |
EE Grand total (I to V) | 1 019 008.00 | | | 1 019 008.00 |
EI Including equity loans | 83 373.00 | | | 83 373.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 104 300.00 | | 104 300.00 | 104 300.00 |
FJ Net sales | 104 300.00 | | 104 300.00 | 104 300.00 |
FR Total operating income (I) | | | 104 300.00 | |
FW Other purchases and external expenses | | | 105 574.00 | |
FX Taxes, duties, and similar payments | | | 1 006.00 | |
FY Salaries and Wages | | | 22 000.00 | |
FZ Social Security Contributions | | | 3 981.00 | |
GF Total Operating Expenses (II) | | | 132 561.00 | |
GG - OPERATING RESULT (I - II) | | | -28 261.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 200 810.00 | |
GP Total financial income (V) | | | 200 810.00 | |
GR Interest and similar expenses | | | 5 304.00 | |
GU Total financial expenses (VI) | | | 5 304.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 195 506.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 167 244.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 665.00 | | | 665.00 |
HL TOTAL REVENUE (I + III + V + VII) | 305 110.00 | | | 305 110.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 138 531.00 | | | 138 531.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 166 579.00 | | | 166 579.00 |
