| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 334 850.00 | | 334 850.00 | 334 850.00 |
BZ Other receivables | 116 654.00 | | 116 654.00 | 116 654.00 |
CF Cash and cash equivalents | 665.00 | | 665.00 | 665.00 |
CJ TOTAL (II) | 117 318.00 | | 117 318.00 | 117 318.00 |
CO Grand total (0 to V) | 452 168.00 | | 452 168.00 | 452 168.00 |
CU Other investments | 334 850.00 | | 334 850.00 | 334 850.00 |
| |
| 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) | 283.00 | 283.00 | | 283.00 |
DH Retained earnings | 104 698.00 | 70 709.00 | | 104 698.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 25 500.00 | 33 989.00 | | 25 500.00 |
DL TOTAL (I) | 131 480.00 | 105 981.00 | | 131 480.00 |
DU Loans and Debts from Credit Institutions (3) | 173 916.00 | 215 489.00 | | 173 916.00 |
DV Miscellaneous Loans and Financial Debts (4) | 126 588.00 | 115 195.00 | | 126 588.00 |
DX Trade payables and related accounts | 1 866.00 | 1 812.00 | | 1 866.00 |
DY Tax and social security liabilities | 18 319.00 | 11 730.00 | | 18 319.00 |
EC TOTAL (IV) | 320 688.00 | 344 226.00 | | 320 688.00 |
EE Grand total (I to V) | 452 168.00 | 450 207.00 | | 452 168.00 |
EG Accrued income and payables due within one year | 189 977.00 | 167 554.00 | | 189 977.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 100 200.00 | | 100 200.00 | 100 200.00 |
FJ Net sales | 100 200.00 | | 100 200.00 | 100 200.00 |
FR Total operating income (I) | | | 100 200.00 | |
FW Other purchases and external expenses | | | 1 588.00 | |
FX Taxes, duties, and similar payments | | | 132.00 | |
FY Salaries and Wages | | | 65 704.00 | |
GF Total Operating Expenses (II) | | | 67 424.00 | |
GG - OPERATING RESULT (I - II) | | | 32 776.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 697.00 | |
GL Other interest and similar income | | | 1.00 | |
GP Total financial income (V) | | | 1 698.00 | |
GR Interest and similar expenses | | | 4 475.00 | |
GU Total financial expenses (VI) | | | 4 475.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 777.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 30 000.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 4 500.00 | 6 335.00 | | 4 500.00 |
HL TOTAL REVENUE (I + III + V + VII) | 101 898.00 | 98 645.00 | | 101 898.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 76 399.00 | 64 656.00 | | 76 399.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 25 500.00 | 33 989.00 | | 25 500.00 |
