| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 4 000.00 | | 4 000.00 | 4 000.00 |
BH Other financial assets | | | | |
BJ TOTAL (I) | 4 000.00 | | 4 000.00 | 4 000.00 |
BZ Other receivables | 32 652.00 | | 32 652.00 | 32 652.00 |
CD Marketable securities | 5 354.00 | | 5 354.00 | 5 354.00 |
CF Cash and cash equivalents | 126 885.00 | | 126 885.00 | 126 885.00 |
CJ TOTAL (II) | 164 891.00 | | 164 891.00 | 164 891.00 |
CO Grand total (0 to V) | 168 891.00 | | 168 891.00 | 168 891.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 146 000.00 | 146 000.00 | | 146 000.00 |
DD Legal reserve (1) | 14 600.00 | 14 600.00 | | 14 600.00 |
DH Retained earnings | 10 389.00 | 1 151 877.00 | | 10 389.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -8 360.00 | 128 512.00 | | -8 360.00 |
DL TOTAL (I) | 162 629.00 | 1 440 989.00 | | 162 629.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 5 259.00 | | |
DX Trade payables and related accounts | | 4 462.00 | | |
DY Tax and social security liabilities | 4 787.00 | 54 607.00 | | 4 787.00 |
EA Other liabilities | 1 475.00 | | | 1 475.00 |
EC TOTAL (IV) | 6 262.00 | 64 328.00 | | 6 262.00 |
EE Grand total (I to V) | 168 891.00 | 1 505 317.00 | | 168 891.00 |
EG Accrued income and payables due within one year | 6 262.00 | | | 6 262.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | | |
FJ Net sales | | | | |
FO Operating subsidies | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FS Purchases of goods (including customs duties) | | | 41.00 | |
FT Inventory change (goods) | | | | |
FW Other purchases and external expenses | | | 13 321.00 | |
FX Taxes, duties, and similar payments | | | 931.00 | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | 15 894.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | 211.00 | |
GF Total Operating Expenses (II) | | | 30 398.00 | |
GG - OPERATING RESULT (I - II) | | | -30 397.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -30 397.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 29 882.00 | | | 29 882.00 |
HB Exceptional income from capital transactions | | 1 900 000.00 | | |
HD Total exceptional income (VII) | 29 882.00 | 1 900 000.00 | | 29 882.00 |
HE Exceptional expenses on management operations | 7 845.00 | | | 7 845.00 |
HF Exceptional expenses on capital transactions | | 1 839 999.00 | | |
HH Total exceptional expenses (VIII) | 7 845.00 | 1 839 999.00 | | 7 845.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 22 037.00 | 60 001.00 | | 22 037.00 |
HK Income tax | | 44 612.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 29 882.00 | 3 360 166.00 | | 29 882.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 38 242.00 | 3 231 653.00 | | 38 242.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -8 360.00 | 128 512.00 | | -8 360.00 |
HP References: Equipment leasing | | 5 592.00 | | |
