| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 100 000.00 | | 2 100 000.00 | 2 100 000.00 |
BX Customers and related accounts | 50 742.00 | | 50 742.00 | 50 742.00 |
BZ Other receivables | 135 185.00 | | 135 185.00 | 135 185.00 |
CF Cash and cash equivalents | 28 461.00 | | 28 461.00 | 28 461.00 |
CJ TOTAL (II) | 214 389.00 | | 214 389.00 | 214 389.00 |
CO Grand total (0 to V) | 2 317 317.00 | | 2 317 317.00 | 2 317 317.00 |
CU Other investments | 2 100 000.00 | | 2 100 000.00 | 2 100 000.00 |
CW Deferred expenses or loan issuance costs | 2 929.00 | | 2 929.00 | 2 929.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 320 000.00 | | | 320 000.00 |
DD Legal reserve (1) | 32 000.00 | | | 32 000.00 |
DG Other reserves | 1 081 634.00 | | | 1 081 634.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 116 561.00 | | | 116 561.00 |
DL TOTAL (I) | 1 550 195.00 | | | 1 550 195.00 |
DU Loans and Debts from Credit Institutions (3) | 513 266.00 | | | 513 266.00 |
DV Miscellaneous Loans and Financial Debts (4) | 111 076.00 | | | 111 076.00 |
DX Trade payables and related accounts | 129 409.00 | | | 129 409.00 |
DY Tax and social security liabilities | 13 371.00 | | | 13 371.00 |
EC TOTAL (IV) | 767 122.00 | | | 767 122.00 |
EE Grand total (I to V) | 2 317 317.00 | | | 2 317 317.00 |
EG Accrued income and payables due within one year | 351 061.00 | | | 351 061.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 177 420.00 | | 177 420.00 | 177 420.00 |
FJ Net sales | 177 420.00 | | 177 420.00 | 177 420.00 |
FQ Other income | | | 750.00 | |
FR Total operating income (I) | | | 178 170.00 | |
FW Other purchases and external expenses | | | 177 167.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 586.00 | |
GF Total Operating Expenses (II) | | | 177 753.00 | |
GG - OPERATING RESULT (I - II) | | | 417.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 120 000.00 | |
GP Total financial income (V) | | | 120 000.00 | |
GR Interest and similar expenses | | | 15 460.00 | |
GU Total financial expenses (VI) | | | 15 460.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 104 540.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 104 957.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -11 604.00 | | | -11 604.00 |
HL TOTAL REVENUE (I + III + V + VII) | 298 170.00 | | | 298 170.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 181 609.00 | | | 181 609.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 116 561.00 | | | 116 561.00 |
| |
| 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 | 2 100 000.00 | | | 2 100 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 100 000.00 | |
I4 DECREASES Grand Total | | | 2 100 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 100 000.00 | | | 2 100 000.00 |
| |
| 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 | 129 409.00 | 129 409.00 | | 129 409.00 |
UX Other trade receivables | 50 742.00 | | | 50 742.00 |
VB VAT | 26 082.00 | | | 26 082.00 |
VH Loans with a maturity of more than one year at origin | 513 265.00 | 97 204.00 | 416 061.00 | 513 265.00 |
VI Group and Associates | 111 075.00 | 111 075.00 | | 111 075.00 |
VM Income taxes | 109 103.00 | | | 109 103.00 |
VP Miscellaneous | 6.00 | | | 6.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 185 927.00 | 185 927.00 | 10.00 | 185 927.00 |
VW VAT | 13 371.00 | 13 371.00 | | 13 371.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 767 122.00 | 351 060.00 | 416 061.00 | 767 122.00 |
