| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 584 000.00 | 1 000 000.00 | 584 000.00 | 1 584 000.00 |
BZ Other receivables | 3 039.00 | | 3 039.00 | 3 039.00 |
CF Cash and cash equivalents | 543.00 | | 543.00 | 543.00 |
CJ TOTAL (II) | 3 583.00 | | 3 583.00 | 3 583.00 |
CO Grand total (0 to V) | 1 587 583.00 | 1 000 000.00 | 587 583.00 | 1 587 583.00 |
CU Other investments | 1 584 000.00 | 1 000 000.00 | 584 000.00 | 1 584 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 501 000.00 | 1 501 000.00 | | 1 501 000.00 |
DH Retained earnings | -1 128 004.00 | -1 085 903.00 | | -1 128 004.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 27 163.00 | -42 100.00 | | 27 163.00 |
DL TOTAL (I) | 400 159.00 | 372 995.00 | | 400 159.00 |
DV Miscellaneous Loans and Financial Debts (4) | 106 714.00 | 854.00 | | 106 714.00 |
DX Trade payables and related accounts | 11 551.00 | 5 373.00 | | 11 551.00 |
DY Tax and social security liabilities | 65 311.00 | 86 657.00 | | 65 311.00 |
EA Other liabilities | 3 847.00 | 120 487.00 | | 3 847.00 |
EC TOTAL (IV) | 187 423.00 | 213 373.00 | | 187 423.00 |
EE Grand total (I to V) | 587 583.00 | 586 369.00 | | 587 583.00 |
EG Accrued income and payables due within one year | 187 423.00 | 213 373.00 | | 187 423.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 127 500.00 | | 127 500.00 | 127 500.00 |
FJ Net sales | 127 500.00 | | 127 500.00 | 127 500.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 47 959.00 | |
FQ Other income | | | 2 863.00 | |
FR Total operating income (I) | | | 178 322.00 | |
FW Other purchases and external expenses | | | 13 479.00 | |
FX Taxes, duties, and similar payments | | | 667.00 | |
FY Salaries and Wages | | | 82 848.00 | |
FZ Social Security Contributions | | | 23 961.00 | |
GE Other Expenses | | | 28 424.00 | |
GF Total Operating Expenses (II) | | | 149 381.00 | |
GG - OPERATING RESULT (I - II) | | | 28 940.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 28 940.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 1 777.00 | 191.00 | | 1 777.00 |
HH Total exceptional expenses (VIII) | 1 777.00 | 191.00 | | 1 777.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 777.00 | -191.00 | | -1 777.00 |
HL TOTAL REVENUE (I + III + V + VII) | 178 322.00 | 120 001.00 | | 178 322.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 151 159.00 | 162 101.00 | | 151 159.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 27 163.00 | -42 100.00 | | 27 163.00 |
