| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 115 219.00 | 76 068.00 | 39 151.00 | 115 219.00 |
BJ TOTAL (I) | 115 219.00 | 76 068.00 | 39 151.00 | 115 219.00 |
BX Customers and related accounts | 5 740.00 | | 5 740.00 | 5 740.00 |
BZ Other receivables | 165.00 | | 165.00 | 165.00 |
CF Cash and cash equivalents | 4 566.00 | | 4 566.00 | 4 566.00 |
CJ TOTAL (II) | 10 471.00 | | 10 471.00 | 10 471.00 |
CO Grand total (0 to V) | 125 689.00 | 76 068.00 | 49 622.00 | 125 689.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DH Retained earnings | -36 436.00 | -36 444.00 | | -36 436.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 913.00 | 8.00 | | 6 913.00 |
DL TOTAL (I) | -20 722.00 | -27 636.00 | | -20 722.00 |
DU Loans and Debts from Credit Institutions (3) | 57 487.00 | 68 717.00 | | 57 487.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 719.00 | 3 962.00 | | 8 719.00 |
DY Tax and social security liabilities | 4 138.00 | 7 427.00 | | 4 138.00 |
EC TOTAL (IV) | 70 344.00 | 80 106.00 | | 70 344.00 |
EE Grand total (I to V) | 49 622.00 | 52 470.00 | | 49 622.00 |
EI Including equity loans | 8 719.00 | | | 8 719.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 11 649.00 | | 11 649.00 | 11 649.00 |
FJ Net sales | 11 649.00 | | 11 649.00 | 11 649.00 |
FR Total operating income (I) | | | 11 649.00 | |
FW Other purchases and external expenses | | | 2 772.00 | |
FX Taxes, duties, and similar payments | | | 300.00 | |
FZ Social Security Contributions | | | 1 042.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 473.00 | |
GF Total Operating Expenses (II) | | | 8 587.00 | |
GG - OPERATING RESULT (I - II) | | | 3 061.00 | |
GR Interest and similar expenses | | | 779.00 | |
GU Total financial expenses (VI) | | | 779.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -779.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 282.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 4 631.00 | 2 040.00 | | 4 631.00 |
HD Total exceptional income (VII) | 4 631.00 | 2 040.00 | | 4 631.00 |
HE Exceptional expenses on management operations | | 1.00 | | |
HH Total exceptional expenses (VIII) | | 1.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 4 631.00 | 2 039.00 | | 4 631.00 |
HL TOTAL REVENUE (I + III + V + VII) | 16 280.00 | 12 685.00 | | 16 280.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 366.00 | 12 676.00 | | 9 366.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 913.00 | 8.00 | | 6 913.00 |
