| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | | | 15.00 | |
BJ TOTAL (I) | | | 520 497.00 | |
BX Customers and related accounts | | | 3 364.00 | |
BZ Other receivables | | | 75.00 | |
CF Cash and cash equivalents | | | 5 136.00 | |
CH Prepaid expenses | | | 117.00 | |
CJ TOTAL (II) | | | 8 692.00 | |
CO Grand total (0 to V) | | | 529 189.00 | |
CS Evaluated investments - equity method | | | 520 482.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 000.00 | | | 6 000.00 |
DH Retained earnings | -45 568.00 | | | -45 568.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 29 785.00 | | | 29 785.00 |
DL TOTAL (I) | -9 783.00 | | | -9 783.00 |
DU Loans and Debts from Credit Institutions (3) | 277 358.00 | | | 277 358.00 |
DV Miscellaneous Loans and Financial Debts (4) | 255 472.00 | | | 255 472.00 |
DX Trade payables and related accounts | 1 568.00 | | | 1 568.00 |
DY Tax and social security liabilities | 4 571.00 | | | 4 571.00 |
EA Other liabilities | 2.00 | | | 2.00 |
EC TOTAL (IV) | 538 971.00 | | | 538 971.00 |
EE Grand total (I to V) | 529 189.00 | | | 529 189.00 |
EI Including equity loans | 255 472.00 | | | 255 472.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 22 768.00 | | 22 768.00 | 22 768.00 |
FJ Net sales | 22 768.00 | | 22 768.00 | 22 768.00 |
FR Total operating income (I) | | | 22 768.00 | |
FW Other purchases and external expenses | | | 9 548.00 | |
FX Taxes, duties, and similar payments | | | 111.00 | |
GF Total Operating Expenses (II) | | | 9 658.00 | |
GG - OPERATING RESULT (I - II) | | | 13 110.00 | |
GP Total financial income (V) | | | 24 014.00 | |
GR Interest and similar expenses | | | 7 176.00 | |
GU Total financial expenses (VI) | | | 7 176.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 16 837.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 29 947.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 162.00 | | | 162.00 |
HL TOTAL REVENUE (I + III + V + VII) | 46 782.00 | | | 46 782.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 16 996.00 | | | 16 996.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 29 785.00 | | | 29 785.00 |