| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 242 441.00 | | 242 441.00 | 242 441.00 |
BZ Other receivables | 2 964.00 | | 2 964.00 | 2 964.00 |
CF Cash and cash equivalents | 7 556.00 | | 7 556.00 | 7 556.00 |
CJ TOTAL (II) | 10 520.00 | | 10 520.00 | 10 520.00 |
CO Grand total (0 to V) | 252 961.00 | | 252 961.00 | 252 961.00 |
CU Other investments | 242 441.00 | | 242 441.00 | 242 441.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | 4 000.00 | | 4 000.00 |
DG Other reserves | 183 390.00 | 180 827.00 | | 183 390.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 423.00 | 2 563.00 | | 1 423.00 |
DL TOTAL (I) | 228 814.00 | 227 390.00 | | 228 814.00 |
DV Miscellaneous Loans and Financial Debts (4) | 271.00 | | | 271.00 |
DX Trade payables and related accounts | 5 450.00 | 5 300.00 | | 5 450.00 |
DY Tax and social security liabilities | 18 196.00 | 13 957.00 | | 18 196.00 |
EA Other liabilities | 230.00 | 17 630.00 | | 230.00 |
EC TOTAL (IV) | 24 147.00 | 36 888.00 | | 24 147.00 |
EE Grand total (I to V) | 252 961.00 | 264 278.00 | | 252 961.00 |
EG Accrued income and payables due within one year | 24 147.00 | 36 888.00 | | 24 147.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FJ Net sales | | | 174 000.00 | |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 174 005.00 | |
FW Other purchases and external expenses | | | 17 928.00 | |
FX Taxes, duties, and similar payments | | | 1 872.00 | |
FY Salaries and Wages | | | 112 543.00 | |
FZ Social Security Contributions | | | 42 384.00 | |
GE Other Expenses | | | 174.00 | |
GG - OPERATING RESULT (I - II) | | | -895.00 | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -895.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 2 570.00 | | | 2 570.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2 570.00 | | | 2 570.00 |
HK Income tax | 251.00 | 716.00 | | 251.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 423.00 | 2 563.00 | | 1 423.00 |
| |
| 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 | 242 441.00 | | | 242 441.00 |
I3 DECREASES Total Financial Fixed Assets | | | 242 441.00 | |
I4 DECREASES Grand Total | | | 242 441.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 242 441.00 | | | 242 441.00 |
| |
| 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 | 5 450.00 | 5 450.00 | | 5 450.00 |
8K Other liabilities (including liabilities related to repo transactions) | 501.00 | 501.00 | | 501.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 964.00 | 2 964.00 | | 2 964.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 24 147.00 | 24 147.00 | | 24 147.00 |
