| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 229.00 | | 229.00 | 229.00 |
BJ TOTAL (I) | 150 308.00 | | 150 308.00 | 150 308.00 |
BX Customers and related accounts | 14 000.00 | | 14 000.00 | 14 000.00 |
BZ Other receivables | 73 547.00 | | 73 547.00 | 73 547.00 |
CF Cash and cash equivalents | 16 249.00 | | 16 249.00 | 16 249.00 |
CJ TOTAL (II) | 103 796.00 | | 103 796.00 | 103 796.00 |
CO Grand total (0 to V) | 254 104.00 | | 254 104.00 | 254 104.00 |
CU Other investments | 150 079.00 | | 150 079.00 | 150 079.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 45 000.00 | 45 000.00 | | 45 000.00 |
DD Legal reserve (1) | 4 500.00 | 4 500.00 | | 4 500.00 |
DE Statutory or contractual reserves | 190 277.00 | 195 893.00 | | 190 277.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -20 670.00 | -5 616.00 | | -20 670.00 |
DL TOTAL (I) | 219 107.00 | 239 777.00 | | 219 107.00 |
DU Loans and Debts from Credit Institutions (3) | | 8 347.00 | | |
DX Trade payables and related accounts | 13 140.00 | 13 140.00 | | 13 140.00 |
DY Tax and social security liabilities | 7 457.00 | 2 794.00 | | 7 457.00 |
EA Other liabilities | 14 400.00 | | | 14 400.00 |
EC TOTAL (IV) | 34 997.00 | 24 282.00 | | 34 997.00 |
EE Grand total (I to V) | 254 104.00 | 264 059.00 | | 254 104.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 24 708.00 | | 24 708.00 | 24 708.00 |
FJ Net sales | 24 708.00 | | 24 708.00 | 24 708.00 |
FR Total operating income (I) | | | 24 708.00 | |
FW Other purchases and external expenses | | | 2 781.00 | |
FX Taxes, duties, and similar payments | | | 1 431.00 | |
FY Salaries and Wages | | | 29 859.00 | |
FZ Social Security Contributions | | | 11 208.00 | |
GF Total Operating Expenses (II) | | | 45 278.00 | |
GG - OPERATING RESULT (I - II) | | | -20 570.00 | |
GK Income from other securities and fixed asset receivables | | | 6.00 | |
GR Interest and similar expenses | | | 100.00 | |
GU Total financial expenses (VI) | | | 100.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -100.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -20 670.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 197.00 | | |
HD Total exceptional income (VII) | | 197.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 197.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 24 708.00 | 18 197.00 | | 24 708.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 45 378.00 | 23 813.00 | | 45 378.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -20 670.00 | -5 616.00 | | -20 670.00 |
