| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 500 200.00 | | 1 500 200.00 | 1 500 200.00 |
BL Raw materials, supplies | | 1.00 | | |
BV Advances and down payments on orders | | | 1.00 | |
BZ Other receivables | 73 196.00 | | 73 196.00 | 73 196.00 |
CF Cash and cash equivalents | 71 908.00 | | 71 908.00 | 71 908.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 145 104.00 | | 145 104.00 | 145 104.00 |
CO Grand total (0 to V) | 1 645 304.00 | | 1 645 304.00 | 1 645 304.00 |
CU Other investments | 1 500 200.00 | | 1 500 200.00 | 1 500 200.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 400 000.00 | 400 000.00 | | 400 000.00 |
DD Legal reserve (1) | 24 589.00 | 16 086.00 | | 24 589.00 |
DG Other reserves | 1 125 899.00 | 1 084 355.00 | | 1 125 899.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 74 904.00 | 170 047.00 | | 74 904.00 |
DL TOTAL (I) | 1 625 392.00 | 1 670 488.00 | | 1 625 392.00 |
DV Miscellaneous Loans and Financial Debts (4) | 25.00 | 25.00 | | 25.00 |
DX Trade payables and related accounts | 864.00 | 792.00 | | 864.00 |
DY Tax and social security liabilities | 19 022.00 | 48 241.00 | | 19 022.00 |
EC TOTAL (IV) | 19 911.00 | 49 058.00 | | 19 911.00 |
EE Grand total (I to V) | 1 645 304.00 | 1 719 547.00 | | 1 645 304.00 |
EG Accrued income and payables due within one year | 19 911.00 | 49 058.00 | | 19 911.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 068.00 | |
FX Taxes, duties, and similar payments | | | 7 595.00 | |
FY Salaries and Wages | | | 3 135.00 | |
FZ Social Security Contributions | | | 21 740.00 | |
GF Total Operating Expenses (II) | | | 33 538.00 | |
GG - OPERATING RESULT (I - II) | | | -33 538.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 100 000.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 100 000.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 100 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 66 462.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 21 740.00 | 2 280.00 | | 21 740.00 |
HA Exceptional income from management transactions | 152.00 | 150.00 | | 152.00 |
HD Total exceptional income (VII) | 152.00 | 150.00 | | 152.00 |
HE Exceptional expenses on management operations | 398.00 | 13.00 | | 398.00 |
HH Total exceptional expenses (VIII) | 398.00 | 13.00 | | 398.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -246.00 | 137.00 | | -246.00 |
HK Income tax | -8 688.00 | -475.00 | | -8 688.00 |
HL TOTAL REVENUE (I + III + V + VII) | 100 152.00 | 173 346.00 | | 100 152.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 25 248.00 | 3 299.00 | | 25 248.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 74 904.00 | 170 047.00 | | 74 904.00 |
