| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 150 022.00 | | 150 022.00 | 150 022.00 |
BH Other financial assets | 2 139.00 | | 2 139.00 | 2 139.00 |
BJ TOTAL (I) | 152 161.00 | | 152 161.00 | 152 161.00 |
BX Customers and related accounts | 58 172.00 | | 58 172.00 | 58 172.00 |
BZ Other receivables | 1 803.00 | | 1 803.00 | 1 803.00 |
CF Cash and cash equivalents | 8.00 | | 8.00 | 8.00 |
CJ TOTAL (II) | 59 985.00 | | 59 985.00 | 59 985.00 |
CO Grand total (0 to V) | 212 146.00 | | 212 146.00 | 212 146.00 |
| |
| 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 | | 1 000.00 |
DG Other reserves | 29 012.00 | 3 387.00 | | 29 012.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 376.00 | 25 625.00 | | 2 376.00 |
DL TOTAL (I) | 42 389.00 | 40 012.00 | | 42 389.00 |
DU Loans and Debts from Credit Institutions (3) | 50 989.00 | 60 254.00 | | 50 989.00 |
DV Miscellaneous Loans and Financial Debts (4) | 80 162.00 | 70 300.00 | | 80 162.00 |
DX Trade payables and related accounts | 5 417.00 | 4 726.00 | | 5 417.00 |
DY Tax and social security liabilities | 33 187.00 | 38 090.00 | | 33 187.00 |
EA Other liabilities | | 2 272.00 | | |
EC TOTAL (IV) | 169 756.00 | 175 643.00 | | 169 756.00 |
EE Grand total (I to V) | 212 146.00 | 215 656.00 | | 212 146.00 |
EG Accrued income and payables due within one year | 128 218.00 | 124 705.00 | | 128 218.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 48 477.00 | |
FJ Net sales | | | 48 477.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 9.00 | |
FR Total operating income (I) | | | 48 486.00 | |
FW Other purchases and external expenses | | | 5 838.00 | |
FX Taxes, duties, and similar payments | | | 1 885.00 | |
FY Salaries and Wages | | | 28 988.00 | |
FZ Social Security Contributions | | | 8 485.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 45 199.00 | |
GG - OPERATING RESULT (I - II) | | | 3 287.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 910.00 | |
GU Total financial expenses (VI) | | | 910.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -910.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 376.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 48 486.00 | 84 113.00 | | 48 486.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 46 109.00 | 58 488.00 | | 46 109.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 376.00 | 25 625.00 | | 2 376.00 |
