| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 078 000.00 | | 1 078 000.00 | 1 078 000.00 |
BX Customers and related accounts | 44 352.00 | | 44 352.00 | 44 352.00 |
BZ Other receivables | 22 430.00 | | 22 430.00 | 22 430.00 |
CF Cash and cash equivalents | 139 457.00 | | 139 457.00 | 139 457.00 |
CJ TOTAL (II) | 206 239.00 | | 206 239.00 | 206 239.00 |
CO Grand total (0 to V) | 1 284 239.00 | | 1 284 239.00 | 1 284 239.00 |
CU Other investments | 1 078 000.00 | | 1 078 000.00 | 1 078 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 079 000.00 | | | 1 079 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 122 734.00 | | | 122 734.00 |
DL TOTAL (I) | 1 201 734.00 | | | 1 201 734.00 |
DX Trade payables and related accounts | 576.00 | | | 576.00 |
DY Tax and social security liabilities | 11 929.00 | | | 11 929.00 |
EA Other liabilities | 70 000.00 | | | 70 000.00 |
EC TOTAL (IV) | 82 505.00 | | | 82 505.00 |
EE Grand total (I to V) | 1 284 239.00 | | | 1 284 239.00 |
EG Accrued income and payables due within one year | 82 505.00 | | | 82 505.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 36 960.00 | | 36 960.00 | 36 960.00 |
FJ Net sales | 36 960.00 | | 36 960.00 | 36 960.00 |
FR Total operating income (I) | | | 36 960.00 | |
FW Other purchases and external expenses | | | 16 634.00 | |
FX Taxes, duties, and similar payments | | | 311.00 | |
FY Salaries and Wages | | | 25 349.00 | |
FZ Social Security Contributions | | | 9 130.00 | |
GF Total Operating Expenses (II) | | | 51 426.00 | |
GG - OPERATING RESULT (I - II) | | | -14 465.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 137 200.00 | |
GP Total financial income (V) | | | 137 200.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 137 200.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 122 734.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 174 160.00 | | | 174 160.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 51 426.00 | | | 51 426.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 122 734.00 | | | 122 734.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
I3 DECREASES Total Financial Fixed Assets | | | 1 078 000.00 | |
I4 DECREASES Grand Total | | | 1 078 000.00 | |
| |
| 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 | 576.00 | 576.00 | | 576.00 |
8K Other liabilities (including liabilities related to repo transactions) | 70 000.00 | 70 000.00 | | 70 000.00 |
UX Other trade receivables | 22 430.00 | | | 22 430.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 66 782.00 | 66 782.00 | | 66 782.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 82 505.00 | 82 505.00 | | 82 505.00 |
