| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 328 800.00 | | 328 800.00 | 328 800.00 |
BX Customers and related accounts | 90 000.00 | | 90 000.00 | 90 000.00 |
BZ Other receivables | 821.00 | | 821.00 | 821.00 |
CF Cash and cash equivalents | 7 418.00 | | 7 418.00 | 7 418.00 |
CJ TOTAL (II) | 98 238.00 | | 98 238.00 | 98 238.00 |
CO Grand total (0 to V) | 427 038.00 | | 427 038.00 | 427 038.00 |
CU Other investments | 328 800.00 | | 328 800.00 | 328 800.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 82 598.00 | 75 141.00 | | 82 598.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 18 870.00 | 7 457.00 | | 18 870.00 |
DL TOTAL (I) | 102 568.00 | 83 698.00 | | 102 568.00 |
DU Loans and Debts from Credit Institutions (3) | 60 718.00 | 81 677.00 | | 60 718.00 |
DV Miscellaneous Loans and Financial Debts (4) | 221 956.00 | 222 606.00 | | 221 956.00 |
DX Trade payables and related accounts | 4 376.00 | 79.00 | | 4 376.00 |
DY Tax and social security liabilities | 37 421.00 | 30 823.00 | | 37 421.00 |
EC TOTAL (IV) | 324 470.00 | 335 185.00 | | 324 470.00 |
EE Grand total (I to V) | 427 038.00 | 418 883.00 | | 427 038.00 |
EG Accrued income and payables due within one year | 276 519.00 | | | 276 519.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 75 350.00 | |
FJ Net sales | | | 75 350.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 75 350.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 7 918.00 | |
FX Taxes, duties, and similar payments | | | 1 008.00 | |
FY Salaries and Wages | | | 31 372.00 | |
FZ Social Security Contributions | | | 11 482.00 | |
GF Total Operating Expenses (II) | | | 51 781.00 | |
GG - OPERATING RESULT (I - II) | | | 23 569.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 6.00 | |
GK Income from other securities and fixed asset receivables | | | 32.00 | |
GL Other interest and similar income | | | 32.00 | |
GR Interest and similar expenses | | | 1 170.00 | |
GU Total financial expenses (VI) | | | 1 170.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 170.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 22 399.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 1 906.00 | | |
HD Total exceptional income (VII) | | 1 906.00 | | |
HE Exceptional expenses on management operations | 210.00 | | | 210.00 |
HH Total exceptional expenses (VIII) | 210.00 | | | 210.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -210.00 | 1 906.00 | | -210.00 |
HK Income tax | 3 319.00 | 1 112.00 | | 3 319.00 |
HL TOTAL REVENUE (I + III + V + VII) | 75 350.00 | 77 258.00 | | 75 350.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 56 480.00 | 69 801.00 | | 56 480.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 18 870.00 | 7 457.00 | | 18 870.00 |
