| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 184 994.00 | | 184 994.00 | 184 994.00 |
BX Customers and related accounts | 8 640.00 | | 8 640.00 | 8 640.00 |
BZ Other receivables | 202.00 | | 202.00 | 202.00 |
CF Cash and cash equivalents | 4 876.00 | | 4 876.00 | 4 876.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 13 718.00 | | 13 718.00 | 13 718.00 |
CO Grand total (0 to V) | 198 713.00 | | 198 713.00 | 198 713.00 |
CU Other investments | 184 994.00 | | 184 994.00 | 184 994.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | 15 000.00 | | 15 000.00 |
DD Legal reserve (1) | 1 500.00 | 1 500.00 | | 1 500.00 |
DG Other reserves | 172 523.00 | 170 509.00 | | 172 523.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 570.00 | 2 014.00 | | 3 570.00 |
DL TOTAL (I) | 192 592.00 | 189 023.00 | | 192 592.00 |
DV Miscellaneous Loans and Financial Debts (4) | 51.00 | 51.00 | | 51.00 |
DX Trade payables and related accounts | 435.00 | 827.00 | | 435.00 |
DY Tax and social security liabilities | 5 635.00 | 271.00 | | 5 635.00 |
EC TOTAL (IV) | 6 120.00 | 1 148.00 | | 6 120.00 |
EE Grand total (I to V) | 198 713.00 | 190 171.00 | | 198 713.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 74 400.00 | | 74 400.00 | 74 400.00 |
FJ Net sales | 74 400.00 | | 74 400.00 | 74 400.00 |
FR Total operating income (I) | | | 74 400.00 | |
FW Other purchases and external expenses | | | 1 871.00 | |
FX Taxes, duties, and similar payments | | | 382.00 | |
FY Salaries and Wages | | | 42 427.00 | |
FZ Social Security Contributions | | | 26 150.00 | |
GF Total Operating Expenses (II) | | | 70 831.00 | |
GG - OPERATING RESULT (I - II) | | | 3 570.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 570.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 74 400.00 | 67 200.00 | | 74 400.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 70 831.00 | 65 186.00 | | 70 831.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 570.00 | 2 014.00 | | 3 570.00 |
| |
| 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 | 184 994.00 | | | 184 994.00 |
I3 DECREASES Total Financial Fixed Assets | | | 184 994.00 | |
I4 DECREASES Grand Total | | | 184 994.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 184 994.00 | | | 184 994.00 |
| |
| 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 | 435.00 | 435.00 | | 435.00 |
8C Staff and Related Accounts | 2 550.00 | 2 550.00 | | 2 550.00 |
8D Social Security and Other Social Organizations | 1 645.00 | 1 645.00 | | 1 645.00 |
UX Other trade receivables | 8 640.00 | | | 8 640.00 |
VB VAT | 202.00 | | | 202.00 |
VI Group and Associates | 51.00 | 51.00 | | 51.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 842.00 | 8 842.00 | | 8 842.00 |
VW VAT | 1 440.00 | 1 440.00 | | 1 440.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 120.00 | 6 120.00 | | 6 120.00 |
