| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 109.00 | 1 109.00 | | 1 109.00 |
BD Other fixed assets | 10 170.00 | | 10 170.00 | 10 170.00 |
BJ TOTAL (I) | 243 479.00 | 1 109.00 | 242 370.00 | 243 479.00 |
CF Cash and cash equivalents | 20 605.00 | | 20 605.00 | 20 605.00 |
CJ TOTAL (II) | 20 605.00 | | 20 605.00 | 20 605.00 |
CO Grand total (0 to V) | 264 084.00 | 1 109.00 | 262 975.00 | 264 084.00 |
CU Other investments | 232 200.00 | | 232 200.00 | 232 200.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DD Legal reserve (1) | 2 000.00 | 2 000.00 | | 2 000.00 |
DG Other reserves | 47 932.00 | 46 335.00 | | 47 932.00 |
DH Retained earnings | 25 879.00 | 25 879.00 | | 25 879.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 108.00 | 1 597.00 | | 3 108.00 |
DL TOTAL (I) | 98 920.00 | 95 812.00 | | 98 920.00 |
DU Loans and Debts from Credit Institutions (3) | 71 428.00 | 68 583.00 | | 71 428.00 |
DV Miscellaneous Loans and Financial Debts (4) | 81 065.00 | 64 736.00 | | 81 065.00 |
DX Trade payables and related accounts | 300.00 | 590.00 | | 300.00 |
DY Tax and social security liabilities | 11 262.00 | 10 000.00 | | 11 262.00 |
EC TOTAL (IV) | 164 055.00 | 143 908.00 | | 164 055.00 |
EE Grand total (I to V) | 262 975.00 | 239 720.00 | | 262 975.00 |
EG Accrued income and payables due within one year | 117 593.00 | 143 908.00 | | 117 593.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 701.00 | |
GB Operating Expenses - Provisions | | | | |
GF Total Operating Expenses (II) | | | 701.00 | |
GG - OPERATING RESULT (I - II) | | | -701.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 5 264.00 | |
GL Other interest and similar income | | | 15.00 | |
GM Reversals of provisions and transfers of expenses | | | 1.00 | |
GN Positive exchange differences | | | 1.00 | |
GP Total financial income (V) | | | 5 279.00 | |
GR Interest and similar expenses | | | 3 560.00 | |
GU Total financial expenses (VI) | | | 3 560.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 719.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 018.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 290.00 | | | 290.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 290.00 | | | 290.00 |
HK Income tax | -1 800.00 | -945.00 | | -1 800.00 |
HL TOTAL REVENUE (I + III + V + VII) | 5 569.00 | 4 915.00 | | 5 569.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 461.00 | 3 318.00 | | 2 461.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 108.00 | 1 597.00 | | 3 108.00 |
