| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 101.00 | | 101.00 | 101.00 |
BH Other financial assets | 2 843.00 | | 2 843.00 | 2 843.00 |
BJ TOTAL (I) | 192 944.00 | | 192 944.00 | 192 944.00 |
BX Customers and related accounts | 12 000.00 | | 12 000.00 | 12 000.00 |
BZ Other receivables | 25 406.00 | | 25 406.00 | 25 406.00 |
CF Cash and cash equivalents | 31 072.00 | | 31 072.00 | 31 072.00 |
CJ TOTAL (II) | 68 478.00 | | 68 478.00 | 68 478.00 |
CO Grand total (0 to V) | 261 423.00 | | 261 423.00 | 261 423.00 |
CP Shares due in less than one year | 2 843.00 | | | 2 843.00 |
CU Other investments | 190 000.00 | | 190 000.00 | 190 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 188 656.00 | 121 701.00 | | 188 656.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 15 513.00 | 66 955.00 | | 15 513.00 |
DL TOTAL (I) | 215 169.00 | 199 656.00 | | 215 169.00 |
DV Miscellaneous Loans and Financial Debts (4) | 42 619.00 | 45 086.00 | | 42 619.00 |
DX Trade payables and related accounts | | 9 396.00 | | |
DY Tax and social security liabilities | 3 635.00 | 3 757.00 | | 3 635.00 |
EC TOTAL (IV) | 46 254.00 | 58 239.00 | | 46 254.00 |
EE Grand total (I to V) | 261 423.00 | 257 895.00 | | 261 423.00 |
EG Accrued income and payables due within one year | 46 254.00 | 58 239.00 | | 46 254.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 120 000.00 | | 120 000.00 | 120 000.00 |
FJ Net sales | 120 000.00 | | 120 000.00 | 120 000.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 120 002.00 | |
FW Other purchases and external expenses | | | 1 419.00 | |
FX Taxes, duties, and similar payments | | | 4 263.00 | |
FY Salaries and Wages | | | 66 665.00 | |
FZ Social Security Contributions | | | 29 406.00 | |
GF Total Operating Expenses (II) | | | 101 754.00 | |
GG - OPERATING RESULT (I - II) | | | 18 248.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 2.00 | |
GP Total financial income (V) | | | 2.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 18 250.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 29 406.00 | 41 749.00 | | 29 406.00 |
HK Income tax | 2 737.00 | 958.00 | | 2 737.00 |
HL TOTAL REVENUE (I + III + V + VII) | 120 004.00 | 181 525.00 | | 120 004.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 104 491.00 | 114 571.00 | | 104 491.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 15 513.00 | 66 955.00 | | 15 513.00 |
| |
| 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 | 192 942.00 | | 2.00 | 192 942.00 |
I3 DECREASES Total Financial Fixed Assets | | | 192 944.00 | |
I4 DECREASES Grand Total | | | 192 944.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 192 942.00 | | 2.00 | 192 942.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UT Other financial assets | 2 843.00 | 2 843.00 | | 2 843.00 |
UX Other trade receivables | 12 000.00 | | | 12 000.00 |
VC Group and associates | 18 523.00 | | | 18 523.00 |
VI Group and Associates | 42 619.00 | 42 619.00 | | 42 619.00 |
VM Income taxes | 6 883.00 | | | 6 883.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 40 249.00 | 40 249.00 | | 40 249.00 |
VW VAT | 3 635.00 | 3 635.00 | | 3 635.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 46 254.00 | 46 254.00 | | 46 254.00 |
