| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 999 762.00 | | 1 999 762.00 | 1 999 762.00 |
BZ Other receivables | 14 690.00 | | 14 690.00 | 14 690.00 |
CF Cash and cash equivalents | 150 129.00 | | 150 129.00 | 150 129.00 |
CJ TOTAL (II) | 164 819.00 | | 164 819.00 | 164 819.00 |
CO Grand total (0 to V) | 2 164 581.00 | | 2 164 581.00 | 2 164 581.00 |
CU Other investments | 1 999 762.00 | | 1 999 762.00 | 1 999 762.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DG Other reserves | 557 772.00 | 398 226.00 | | 557 772.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 260 453.00 | 159 546.00 | | 260 453.00 |
DL TOTAL (I) | 823 725.00 | 563 272.00 | | 823 725.00 |
DU Loans and Debts from Credit Institutions (3) | 1 224 421.00 | 1 434 689.00 | | 1 224 421.00 |
DV Miscellaneous Loans and Financial Debts (4) | 30 413.00 | 25 916.00 | | 30 413.00 |
DY Tax and social security liabilities | 41 107.00 | 8 339.00 | | 41 107.00 |
EA Other liabilities | 23 664.00 | 11 664.00 | | 23 664.00 |
EB Prepaid income (2) | 21 250.00 | 21 250.00 | | 21 250.00 |
EC TOTAL (IV) | 1 340 855.00 | 1 501 859.00 | | 1 340 855.00 |
EE Grand total (I to V) | 2 164 581.00 | 2 065 131.00 | | 2 164 581.00 |
EG Accrued income and payables due within one year | 382 125.00 | | | 382 125.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 373 870.00 | |
FJ Net sales | | | 373 870.00 | |
FR Total operating income (I) | | | 373 870.00 | |
FW Other purchases and external expenses | | | 18 134.00 | |
FX Taxes, duties, and similar payments | | | 1 219.00 | |
FY Salaries and Wages | | | 66 000.00 | |
FZ Social Security Contributions | | | 33 641.00 | |
GF Total Operating Expenses (II) | | | 118 994.00 | |
GG - OPERATING RESULT (I - II) | | | 254 876.00 | |
GH Attributed profit or transferred loss (III) | | | 9 590.00 | |
GP Total financial income (V) | | | 78 839.00 | |
GU Total financial expenses (VI) | | | 17 400.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 61 439.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 325 905.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 125.00 | 130.00 | | 125.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -125.00 | -130.00 | | -125.00 |
HK Income tax | 65 327.00 | 39 487.00 | | 65 327.00 |
HL TOTAL REVENUE (I + III + V + VII) | 462 299.00 | 341 629.00 | | 462 299.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 201 846.00 | 182 083.00 | | 201 846.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 260 453.00 | 159 546.00 | | 260 453.00 |
