| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 3 049.00 | 3 049.00 | | 3 049.00 |
BJ TOTAL (I) | 1 710 478.00 | 3 049.00 | 1 707 429.00 | 1 710 478.00 |
BV Advances and down payments on orders | 7 200.00 | | 7 200.00 | 7 200.00 |
BX Customers and related accounts | 37 800.00 | | 37 800.00 | 37 800.00 |
BZ Other receivables | 186 787.00 | | 186 787.00 | 186 787.00 |
CF Cash and cash equivalents | 422.00 | | 422.00 | 422.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 232 210.00 | | 232 210.00 | 232 210.00 |
CO Grand total (0 to V) | 1 942 688.00 | 3 049.00 | 1 939 639.00 | 1 942 688.00 |
CU Other investments | 1 707 429.00 | | 1 707 429.00 | 1 707 429.00 |
| |
| 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 | 1 431 351.00 | 1 259 081.00 | | 1 431 351.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 165 984.00 | 172 270.00 | | 165 984.00 |
DL TOTAL (I) | 1 606 135.00 | 1 440 151.00 | | 1 606 135.00 |
DU Loans and Debts from Credit Institutions (3) | 13 000.00 | | | 13 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 302 053.00 | 430 270.00 | | 302 053.00 |
DX Trade payables and related accounts | 4 596.00 | 2 982.00 | | 4 596.00 |
DY Tax and social security liabilities | 13 854.00 | 36 249.00 | | 13 854.00 |
EC TOTAL (IV) | 333 503.00 | 469 501.00 | | 333 503.00 |
EE Grand total (I to V) | 1 939 639.00 | 1 909 652.00 | | 1 939 639.00 |
EG Accrued income and payables due within one year | 333 503.00 | 39 231.00 | | 333 503.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 13 000.00 | | | 13 000.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 39 561.00 | |
FX Taxes, duties, and similar payments | | | 75.00 | |
GF Total Operating Expenses (II) | | | 39 636.00 | |
GG - OPERATING RESULT (I - II) | | | -39 636.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 198 125.00 | |
GP Total financial income (V) | | | 198 125.00 | |
GR Interest and similar expenses | | | 8 262.00 | |
GU Total financial expenses (VI) | | | 8 262.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 189 863.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 150 227.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 209.00 | 110.00 | | 209.00 |
HH Total exceptional expenses (VIII) | 209.00 | 110.00 | | 209.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -209.00 | -110.00 | | -209.00 |
HK Income tax | -15 966.00 | -5 997.00 | | -15 966.00 |
HL TOTAL REVENUE (I + III + V + VII) | 198 125.00 | 215 875.00 | | 198 125.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 32 141.00 | 43 605.00 | | 32 141.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 165 984.00 | 172 270.00 | | 165 984.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 1 710 478.00 | | | 1 710 478.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 3 049.00 | | | 3 049.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 707 429.00 | |
I4 DECREASES Grand Total | | | 1 710 478.00 | |
IN DECREASES Start-up, development, or research expenses | | | 3 049.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 707 429.00 | | | 1 707 429.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 049.00 | | | 3 049.00 |
CY DEPRECIATION Start-up, development, or research expenses | 3 049.00 | | | 3 049.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 4 596.00 | 4 596.00 | | 4 596.00 |
8E Income Taxes | 7 554.00 | 7 554.00 | | 7 554.00 |
UX Other trade receivables | 37 800.00 | | | 37 800.00 |
VB VAT | 466.00 | | | 466.00 |
VC Group and associates | 186 321.00 | | | 186 321.00 |
VG Loans with a maturity of up to one year at origin | 13 000.00 | 13 000.00 | | 13 000.00 |
VI Group and Associates | 302 053.00 | 302 053.00 | | 302 053.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 224 587.00 | 224 587.00 | | 224 587.00 |
VW VAT | 6 300.00 | 6 300.00 | | 6 300.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 333 503.00 | 333 503.00 | | 333 503.00 |
