| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 300 000.00 | | 300 000.00 | 300 000.00 |
BX Customers and related accounts | 4 800.00 | | 4 800.00 | 4 800.00 |
BZ Other receivables | 2 805.00 | | 2 805.00 | 2 805.00 |
CF Cash and cash equivalents | 7 942.00 | | 7 942.00 | 7 942.00 |
CJ TOTAL (II) | 15 547.00 | | 15 547.00 | 15 547.00 |
CO Grand total (0 to V) | 315 547.00 | | 315 547.00 | 315 547.00 |
CU Other investments | 300 000.00 | | 300 000.00 | 300 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 300.00 | 8 300.00 | | 8 300.00 |
DD Legal reserve (1) | 830.00 | | | 830.00 |
DH Retained earnings | 21 764.00 | -6 000.00 | | 21 764.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -25 880.00 | 28 594.00 | | -25 880.00 |
DL TOTAL (I) | 5 014.00 | 30 894.00 | | 5 014.00 |
DU Loans and Debts from Credit Institutions (3) | 257 128.00 | 276 208.00 | | 257 128.00 |
DV Miscellaneous Loans and Financial Debts (4) | 41 850.00 | 14 120.00 | | 41 850.00 |
DX Trade payables and related accounts | 4 001.00 | 19 481.00 | | 4 001.00 |
DY Tax and social security liabilities | 7 053.00 | 4 000.00 | | 7 053.00 |
EA Other liabilities | 500.00 | 756.00 | | 500.00 |
EC TOTAL (IV) | 310 532.00 | 314 564.00 | | 310 532.00 |
EE Grand total (I to V) | 315 547.00 | 345 458.00 | | 315 547.00 |
EI Including equity loans | 41 850.00 | | | 41 850.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 4 000.00 | | 4 000.00 | 4 000.00 |
FJ Net sales | 4 000.00 | | 4 000.00 | 4 000.00 |
FO Operating subsidies | | | 1 250.00 | |
FR Total operating income (I) | | | 5 250.00 | |
FW Other purchases and external expenses | | | 4 249.00 | |
FX Taxes, duties, and similar payments | | | | |
FY Salaries and Wages | | | 6 000.00 | |
FZ Social Security Contributions | | | 17 738.00 | |
GF Total Operating Expenses (II) | | | 27 987.00 | |
GG - OPERATING RESULT (I - II) | | | -22 737.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 3 139.00 | |
GU Total financial expenses (VI) | | | 3 139.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 139.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -25 877.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 3.00 | | | 3.00 |
HH Total exceptional expenses (VIII) | 3.00 | | | 3.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3.00 | | | -3.00 |
HL TOTAL REVENUE (I + III + V + VII) | 5 250.00 | 70 000.00 | | 5 250.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 31 130.00 | 41 406.00 | | 31 130.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -25 880.00 | 28 594.00 | | -25 880.00 |
