| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 009 696.00 | | 1 009 696.00 | 1 009 696.00 |
BZ Other receivables | 47 026.00 | | 47 026.00 | 47 026.00 |
CF Cash and cash equivalents | 97 123.00 | | 97 123.00 | 97 123.00 |
CJ TOTAL (II) | 144 149.00 | | 144 149.00 | 144 149.00 |
CO Grand total (0 to V) | 1 153 845.00 | | 1 153 845.00 | 1 153 845.00 |
CU Other investments | 1 009 696.00 | | 1 009 696.00 | 1 009 696.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000 000.00 | 1 000 000.00 | | 1 000 000.00 |
DD Legal reserve (1) | 10 000.00 | 10 000.00 | | 10 000.00 |
DG Other reserves | 79 733.00 | 85 353.00 | | 79 733.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 394.00 | -5 620.00 | | 1 394.00 |
DL TOTAL (I) | 1 091 126.00 | 1 089 733.00 | | 1 091 126.00 |
DV Miscellaneous Loans and Financial Debts (4) | 58 008.00 | 34 982.00 | | 58 008.00 |
DX Trade payables and related accounts | 3 230.00 | 3 241.00 | | 3 230.00 |
DY Tax and social security liabilities | 1 471.00 | 1 765.00 | | 1 471.00 |
EA Other liabilities | 10.00 | 10.00 | | 10.00 |
EC TOTAL (IV) | 62 719.00 | 39 998.00 | | 62 719.00 |
EE Grand total (I to V) | 1 153 845.00 | 1 129 730.00 | | 1 153 845.00 |
EG Accrued income and payables due within one year | 62 719.00 | 39 998.00 | | 62 719.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 96 000.00 | | 96 000.00 | 96 000.00 |
FJ Net sales | 96 000.00 | | 96 000.00 | 96 000.00 |
FQ Other income | | | 70.00 | |
FR Total operating income (I) | | | 96 070.00 | |
FW Other purchases and external expenses | | | 3 696.00 | |
FX Taxes, duties, and similar payments | | | 257.00 | |
FY Salaries and Wages | | | 90 724.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 94 677.00 | |
GG - OPERATING RESULT (I - II) | | | 1 393.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 394.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | -2 809.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 96 071.00 | 96 000.00 | | 96 071.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 94 677.00 | 101 620.00 | | 94 677.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 394.00 | -5 620.00 | | 1 394.00 |
| |
| 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 | 1 009 696.00 | | | 1 009 696.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 009 696.00 | |
I4 DECREASES Grand Total | | | 1 009 696.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 009 696.00 | | | 1 009 696.00 |
| |
| 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 | 3 230.00 | 3 230.00 | | 3 230.00 |
8K Other liabilities (including liabilities related to repo transactions) | 10.00 | 10.00 | | 10.00 |
VB VAT | 535.00 | | | 535.00 |
VI Group and Associates | 58 008.00 | 58 008.00 | | 58 008.00 |
VM Income taxes | 46 470.00 | | | 46 470.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 21.00 | | | 21.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 47 026.00 | 47 026.00 | | 47 026.00 |
VW VAT | 1 471.00 | 1 471.00 | | 1 471.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 62 719.00 | 62 719.00 | | 62 719.00 |
