| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 71 512.00 | | 71 512.00 | 71 512.00 |
BZ Other receivables | 300.00 | | 300.00 | 300.00 |
CF Cash and cash equivalents | 26 074.00 | | 26 074.00 | 26 074.00 |
CJ TOTAL (II) | 26 374.00 | | 26 374.00 | 26 374.00 |
CO Grand total (0 to V) | 97 886.00 | | 97 886.00 | 97 886.00 |
CU Other investments | 71 512.00 | | 71 512.00 | 71 512.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 28 000.00 | | | 28 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 19 971.00 | | | 19 971.00 |
DK Regulated provisions | 328.00 | | | 328.00 |
DL TOTAL (I) | 48 300.00 | | | 48 300.00 |
DU Loans and Debts from Credit Institutions (3) | 37 415.00 | | | 37 415.00 |
DV Miscellaneous Loans and Financial Debts (4) | 435.00 | | | 435.00 |
DX Trade payables and related accounts | 1 966.00 | | | 1 966.00 |
DY Tax and social security liabilities | 9 771.00 | | | 9 771.00 |
EC TOTAL (IV) | 49 587.00 | | | 49 587.00 |
EE Grand total (I to V) | 97 886.00 | | | 97 886.00 |
EG Accrued income and payables due within one year | 18 299.00 | | | 18 299.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 33 485.00 | |
FJ Net sales | | | 33 485.00 | |
FR Total operating income (I) | | | 33 485.00 | |
FW Other purchases and external expenses | | | 8 133.00 | |
FX Taxes, duties, and similar payments | | | 1 177.00 | |
GF Total Operating Expenses (II) | | | 9 310.00 | |
GG - OPERATING RESULT (I - II) | | | 24 175.00 | |
GR Interest and similar expenses | | | 351.00 | |
GU Total financial expenses (VI) | | | 351.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -351.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 23 824.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 328.00 | | | 328.00 |
HH Total exceptional expenses (VIII) | 328.00 | | | 328.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -328.00 | | | -328.00 |
HK Income tax | 3 524.00 | | | 3 524.00 |
HL TOTAL REVENUE (I + III + V + VII) | 33 485.00 | | | 33 485.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 13 514.00 | | | 13 514.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 19 971.00 | | | 19 971.00 |
