| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 277 646.00 | 902 612.00 | 375 033.00 | 1 277 646.00 |
BX Customers and related accounts | 34 800.00 | | 34 800.00 | 34 800.00 |
BZ Other receivables | 155 887.00 | | 155 887.00 | 155 887.00 |
CF Cash and cash equivalents | 24 935.00 | | 24 935.00 | 24 935.00 |
CJ TOTAL (II) | 215 622.00 | | 215 622.00 | 215 622.00 |
CO Grand total (0 to V) | 1 493 269.00 | 902 612.00 | 590 656.00 | 1 493 269.00 |
CU Other investments | 1 277 646.00 | 902 612.00 | 375 033.00 | 1 277 646.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 204 852.00 | 204 852.00 | | 204 852.00 |
DD Legal reserve (1) | 20 485.00 | 20 485.00 | | 20 485.00 |
DH Retained earnings | -373 763.00 | -411 914.00 | | -373 763.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 425 656.00 | 38 151.00 | | 425 656.00 |
DL TOTAL (I) | 277 230.00 | -148 426.00 | | 277 230.00 |
DU Loans and Debts from Credit Institutions (3) | 145.00 | 82 878.00 | | 145.00 |
DV Miscellaneous Loans and Financial Debts (4) | 116 490.00 | 125 333.00 | | 116 490.00 |
DX Trade payables and related accounts | 4 158.00 | 7 567.00 | | 4 158.00 |
DY Tax and social security liabilities | 192 632.00 | 158 687.00 | | 192 632.00 |
EC TOTAL (IV) | 313 425.00 | 374 466.00 | | 313 425.00 |
EE Grand total (I to V) | 590 656.00 | 226 040.00 | | 590 656.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 216 000.00 | | 216 000.00 | 216 000.00 |
FJ Net sales | 216 000.00 | | 216 000.00 | 216 000.00 |
FR Total operating income (I) | | | 216 000.00 | |
FW Other purchases and external expenses | | | 7 445.00 | |
FY Salaries and Wages | | | 55 000.00 | |
FZ Social Security Contributions | | | 25 351.00 | |
GF Total Operating Expenses (II) | | | 87 796.00 | |
GG - OPERATING RESULT (I - II) | | | 128 203.00 | |
GM Reversals of provisions and transfers of expenses | | | 524 580.00 | |
GP Total financial income (V) | | | 524 580.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | 1 674.00 | |
GU Total financial expenses (VI) | | | 1 674.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 522 906.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 651 109.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 299 258.00 | 71 572.00 | | 299 258.00 |
HD Total exceptional income (VII) | 299 258.00 | 71 572.00 | | 299 258.00 |
HF Exceptional expenses on capital transactions | 489 523.00 | | | 489 523.00 |
HH Total exceptional expenses (VIII) | 489 523.00 | | | 489 523.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -190 264.00 | 71 572.00 | | -190 264.00 |
HK Income tax | 35 188.00 | 13 713.00 | | 35 188.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 039 838.00 | 248 866.00 | | 1 039 838.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 614 181.00 | 210 714.00 | | 614 181.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 425 656.00 | 38 151.00 | | 425 656.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 116 490.00 | 116 490.00 | | 116 490.00 |
8B Suppliers and Related Accounts | 4 158.00 | 4 158.00 | | 4 158.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 190 687.00 | 190 687.00 | | 190 687.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 313 426.00 | 313 426.00 | | 313 426.00 |
