| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 5 805.00 | 2 535.00 | 3 270.00 | 5 805.00 |
AT Other tangible assets | 1 560.00 | 433.00 | 1 127.00 | 1 560.00 |
BJ TOTAL (I) | 253 594.00 | 2 968.00 | 250 625.00 | 253 594.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 41 499.00 | | 41 499.00 | 41 499.00 |
CJ TOTAL (II) | 41 499.00 | | 41 499.00 | 41 499.00 |
CO Grand total (0 to V) | 295 092.00 | 2 968.00 | 292 124.00 | 295 092.00 |
CU Other investments | 246 228.00 | | 246 228.00 | 246 228.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | 15 000.00 | | 15 000.00 |
DD Legal reserve (1) | 1 500.00 | 1 500.00 | | 1 500.00 |
DG Other reserves | 75 667.00 | 35 203.00 | | 75 667.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 43 090.00 | 40 464.00 | | 43 090.00 |
DL TOTAL (I) | 135 257.00 | 92 167.00 | | 135 257.00 |
DU Loans and Debts from Credit Institutions (3) | 121 581.00 | 152 530.00 | | 121 581.00 |
DV Miscellaneous Loans and Financial Debts (4) | 14 096.00 | 16 096.00 | | 14 096.00 |
DX Trade payables and related accounts | 409.00 | 409.00 | | 409.00 |
DY Tax and social security liabilities | 453.00 | 259.00 | | 453.00 |
EA Other liabilities | 20 328.00 | 20 328.00 | | 20 328.00 |
EC TOTAL (IV) | 156 867.00 | 189 622.00 | | 156 867.00 |
EE Grand total (I to V) | 292 124.00 | 281 789.00 | | 292 124.00 |
EG Accrued income and payables due within one year | 156 867.00 | 1 945.00 | | 156 867.00 |
EI Including equity loans | 14 096.00 | | | 14 096.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 6 000.00 | | 6 000.00 | 6 000.00 |
FJ Net sales | 6 000.00 | | 6 000.00 | 6 000.00 |
FR Total operating income (I) | | | 6 000.00 | |
FW Other purchases and external expenses | | | 3 512.00 | |
FX Taxes, duties, and similar payments | | | 105.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 594.00 | |
GF Total Operating Expenses (II) | | | 5 211.00 | |
GG - OPERATING RESULT (I - II) | | | 789.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 45 000.00 | |
GP Total financial income (V) | | | 45 000.00 | |
GR Interest and similar expenses | | | 2 699.00 | |
GU Total financial expenses (VI) | | | 2 699.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 42 301.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 43 090.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 51 000.00 | 49 000.00 | | 51 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 910.00 | 8 536.00 | | 7 910.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 43 090.00 | 40 464.00 | | 43 090.00 |
