| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 12 774.00 | 11 278.00 | 1 496.00 | 12 774.00 |
BJ TOTAL (I) | 97 774.00 | 11 278.00 | 86 496.00 | 97 774.00 |
BZ Other receivables | 33 301.00 | | 33 301.00 | 33 301.00 |
CF Cash and cash equivalents | 3 251.00 | | 3 251.00 | 3 251.00 |
CJ TOTAL (II) | 36 552.00 | | 36 552.00 | 36 552.00 |
CO Grand total (0 to V) | 134 326.00 | 11 278.00 | 123 048.00 | 134 326.00 |
CS Evaluated investments - equity method | 85 000.00 | | 85 000.00 | 85 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DG Other reserves | 16 677.00 | 14 511.00 | | 16 677.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 17 558.00 | 2 167.00 | | 17 558.00 |
DL TOTAL (I) | 39 735.00 | 22 177.00 | | 39 735.00 |
DU Loans and Debts from Credit Institutions (3) | 26 605.00 | 36 310.00 | | 26 605.00 |
DV Miscellaneous Loans and Financial Debts (4) | 53 609.00 | 51 787.00 | | 53 609.00 |
DY Tax and social security liabilities | 3 099.00 | 382.00 | | 3 099.00 |
EA Other liabilities | | 13.00 | | |
EC TOTAL (IV) | 83 313.00 | 88 492.00 | | 83 313.00 |
EE Grand total (I to V) | 123 048.00 | 110 670.00 | | 123 048.00 |
EG Accrued income and payables due within one year | | 61 887.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 28 400.00 | |
FJ Net sales | | | 28 400.00 | |
FR Total operating income (I) | | | 28 400.00 | |
FW Other purchases and external expenses | | | 4 457.00 | |
FX Taxes, duties, and similar payments | | | 233.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 555.00 | |
GF Total Operating Expenses (II) | | | 7 245.00 | |
GG - OPERATING RESULT (I - II) | | | 21 155.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 500.00 | |
GU Total financial expenses (VI) | | | 500.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -499.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 20 657.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 3 099.00 | 382.00 | | 3 099.00 |
HL TOTAL REVENUE (I + III + V + VII) | 28 402.00 | 10 435.00 | | 28 402.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 844.00 | 8 269.00 | | 10 844.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 17 558.00 | 2 167.00 | | 17 558.00 |
