| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 4 680.00 | | 4 680.00 | 4 680.00 |
BJ TOTAL (I) | 599 680.00 | | 599 680.00 | 599 680.00 |
BX Customers and related accounts | 1 858.00 | | 1 858.00 | 1 858.00 |
BZ Other receivables | 60 611.00 | | 60 611.00 | 60 611.00 |
CF Cash and cash equivalents | 2.00 | | 2.00 | 2.00 |
CJ TOTAL (II) | 62 470.00 | | 62 470.00 | 62 470.00 |
CO Grand total (0 to V) | 662 150.00 | | 662 150.00 | 662 150.00 |
CU Other investments | 595 000.00 | | 595 000.00 | 595 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 9 834.00 | 3 212.00 | | 9 834.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 32 335.00 | 6 622.00 | | 32 335.00 |
DL TOTAL (I) | 50 969.00 | 18 634.00 | | 50 969.00 |
DU Loans and Debts from Credit Institutions (3) | 361 496.00 | 431 614.00 | | 361 496.00 |
DV Miscellaneous Loans and Financial Debts (4) | 83 358.00 | 272 375.00 | | 83 358.00 |
DX Trade payables and related accounts | 69 290.00 | 4 988.00 | | 69 290.00 |
DY Tax and social security liabilities | 43 637.00 | 2 834.00 | | 43 637.00 |
EA Other liabilities | 53 401.00 | 54 408.00 | | 53 401.00 |
EC TOTAL (IV) | 611 182.00 | 766 219.00 | | 611 182.00 |
EE Grand total (I to V) | 662 150.00 | 784 852.00 | | 662 150.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 273.00 | | | 273.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 184 000.00 | | 184 000.00 | 184 000.00 |
FJ Net sales | 184 000.00 | | 184 000.00 | 184 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 888.00 | |
FQ Other income | | | 597.00 | |
FR Total operating income (I) | | | 186 484.00 | |
FW Other purchases and external expenses | | | 3 561.00 | |
FX Taxes, duties, and similar payments | | | 575.00 | |
FY Salaries and Wages | | | | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | 112 001.00 | |
GF Total Operating Expenses (II) | | | 116 137.00 | |
GG - OPERATING RESULT (I - II) | | | 70 347.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 30 000.00 | |
GP Total financial income (V) | | | 30 000.00 | |
GR Interest and similar expenses | | | 4 407.00 | |
GU Total financial expenses (VI) | | | 4 407.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 25 593.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 95 940.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 111 761.00 | | | 111 761.00 |
HB Exceptional income from capital transactions | 1 007.00 | | | 1 007.00 |
HD Total exceptional income (VII) | 112 768.00 | | | 112 768.00 |
HE Exceptional expenses on management operations | 170 667.00 | | | 170 667.00 |
HH Total exceptional expenses (VIII) | 170 667.00 | | | 170 667.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -57 899.00 | | | -57 899.00 |
HK Income tax | 5 706.00 | 1 168.00 | | 5 706.00 |
HL TOTAL REVENUE (I + III + V + VII) | 329 252.00 | 70 000.00 | | 329 252.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 296 917.00 | 63 378.00 | | 296 917.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 32 335.00 | 6 622.00 | | 32 335.00 |
