| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 230 000.00 | | 230 000.00 | 230 000.00 |
BX Customers and related accounts | 5 739.00 | | 5 739.00 | 5 739.00 |
BZ Other receivables | 100.00 | | 100.00 | 100.00 |
CF Cash and cash equivalents | 12 663.00 | | 12 663.00 | 12 663.00 |
CJ TOTAL (II) | 18 503.00 | | 18 503.00 | 18 503.00 |
CO Grand total (0 to V) | 248 503.00 | | 248 503.00 | 248 503.00 |
CU Other investments | 230 000.00 | | 230 000.00 | 230 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DD Legal reserve (1) | 918.00 | | | 918.00 |
DG Other reserves | 17 448.00 | | | 17 448.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 16 453.00 | 18 366.00 | | 16 453.00 |
DL TOTAL (I) | 54 819.00 | 38 366.00 | | 54 819.00 |
DU Loans and Debts from Credit Institutions (3) | 141 645.00 | 169 157.00 | | 141 645.00 |
DV Miscellaneous Loans and Financial Debts (4) | 36 277.00 | 30 518.00 | | 36 277.00 |
DX Trade payables and related accounts | 600.00 | 750.00 | | 600.00 |
DY Tax and social security liabilities | 15 162.00 | 5 575.00 | | 15 162.00 |
EC TOTAL (IV) | 193 684.00 | 205 999.00 | | 193 684.00 |
EE Grand total (I to V) | 248 503.00 | 244 365.00 | | 248 503.00 |
EG Accrued income and payables due within one year | 80 113.00 | 64 702.00 | | 80 113.00 |
EI Including equity loans | 36 277.00 | | | 36 277.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 52 970.00 | | 52 970.00 | 52 970.00 |
FJ Net sales | 52 970.00 | | 52 970.00 | 52 970.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 350.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 53 321.00 | |
FW Other purchases and external expenses | | | 1 986.00 | |
FX Taxes, duties, and similar payments | | | 351.00 | |
FY Salaries and Wages | | | 47 990.00 | |
FZ Social Security Contributions | | | 165.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 50 493.00 | |
GG - OPERATING RESULT (I - II) | | | 2 827.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 15 586.00 | |
GP Total financial income (V) | | | 15 586.00 | |
GR Interest and similar expenses | | | 1 961.00 | |
GU Total financial expenses (VI) | | | 1 961.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 13 625.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 16 453.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 68 907.00 | 82 555.00 | | 68 907.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 52 454.00 | 64 188.00 | | 52 454.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 16 453.00 | 18 366.00 | | 16 453.00 |
