| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 477 520.00 | | 1 477 520.00 | 1 477 520.00 |
BZ Other receivables | 94 950.00 | | 94 950.00 | 94 950.00 |
CF Cash and cash equivalents | 78 127.00 | | 78 127.00 | 78 127.00 |
CJ TOTAL (II) | 173 077.00 | | 173 077.00 | 173 077.00 |
CO Grand total (0 to V) | 1 650 598.00 | | 1 650 598.00 | 1 650 598.00 |
CU Other investments | 1 477 520.00 | | 1 477 520.00 | 1 477 520.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 12 176.00 | | | 12 176.00 |
DD Legal reserve (1) | 2 387.00 | | | 2 387.00 |
DG Other reserves | 1 545 795.00 | | | 1 545 795.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 703.00 | | | 5 703.00 |
DL TOTAL (I) | 1 566 063.00 | | | 1 566 063.00 |
DV Miscellaneous Loans and Financial Debts (4) | 203.00 | | | 203.00 |
DX Trade payables and related accounts | 5 842.00 | | | 5 842.00 |
DY Tax and social security liabilities | 78 485.00 | | | 78 485.00 |
EC TOTAL (IV) | 84 535.00 | | | 84 535.00 |
EE Grand total (I to V) | 1 650 598.00 | | | 1 650 598.00 |
EG Accrued income and payables due within one year | 84 535.00 | | | 84 535.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 350 000.00 | | 350 000.00 | 350 000.00 |
FJ Net sales | 350 000.00 | | 350 000.00 | 350 000.00 |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 350 003.00 | |
FW Other purchases and external expenses | | | 49 356.00 | |
FX Taxes, duties, and similar payments | | | 2 697.00 | |
FY Salaries and Wages | | | 209 403.00 | |
FZ Social Security Contributions | | | 79 781.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 341 245.00 | |
GG - OPERATING RESULT (I - II) | | | 8 758.00 | |
GR Interest and similar expenses | | | 203.00 | |
GU Total financial expenses (VI) | | | 203.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -203.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 8 555.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 852.00 | | | 2 852.00 |
HL TOTAL REVENUE (I + III + V + VII) | 350 003.00 | | | 350 003.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 344 300.00 | | | 344 300.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 703.00 | | | 5 703.00 |
| |
| 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 | 1 477 521.00 | | | 1 477 521.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 477 521.00 | |
I4 DECREASES Grand Total | | | 1 477 521.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 477 521.00 | | | 1 477 521.00 |
| |
| 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 | 5 843.00 | 5 843.00 | | 5 843.00 |
8K Other liabilities (including liabilities related to repo transactions) | 203.00 | 203.00 | | 203.00 |
UY Staff and related accounts | 94 951.00 | | | 94 951.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 94 951.00 | 94 951.00 | | 94 951.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 84 535.00 | 84 535.00 | | 84 535.00 |
