| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | | | 20 000.00 |
DD Legal reserve (1) | 2 000.00 | | | 2 000.00 |
DH Retained earnings | 149 745.00 | | | 149 745.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 34 913.00 | | | 34 913.00 |
DK Regulated provisions | 17 310.00 | | | 17 310.00 |
DL TOTAL (I) | 223 968.00 | | | 223 968.00 |
DU Loans and Debts from Credit Institutions (3) | 160 522.00 | | | 160 522.00 |
DV Miscellaneous Loans and Financial Debts (4) | 252 201.00 | | | 252 201.00 |
DX Trade payables and related accounts | 1 171.00 | | | 1 171.00 |
DY Tax and social security liabilities | 19 348.00 | | | 19 348.00 |
EC TOTAL (IV) | 433 243.00 | | | 433 243.00 |
EE Grand total (I to V) | 657 210.00 | | | 657 210.00 |
EI Including equity loans | 252 201.00 | | | 252 201.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 120 000.00 | | 120 000.00 | 120 000.00 |
FJ Net sales | 120 000.00 | | 120 000.00 | 120 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 120 003.00 | |
FW Other purchases and external expenses | | | 11 219.00 | |
FX Taxes, duties, and similar payments | | | 1 113.00 | |
FY Salaries and Wages | | | 79 823.00 | |
FZ Social Security Contributions | | | 36 154.00 | |
GE Other Expenses | | | 10.00 | |
GF Total Operating Expenses (II) | | | 128 318.00 | |
GG - OPERATING RESULT (I - II) | | | -8 315.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 50 000.00 | |
GP Total financial income (V) | | | 50 000.00 | |
GR Interest and similar expenses | | | 6 772.00 | |
GU Total financial expenses (VI) | | | 6 772.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 43 228.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 34 913.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 72.00 | | |
HD Total exceptional income (VII) | | 72.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 72.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 170 003.00 | 56 772.00 | | 170 003.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 135 090.00 | 22 318.00 | | 135 090.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 34 913.00 | 34 455.00 | | 34 913.00 |