| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 12 157.00 | 8 589.00 | 3 568.00 | 12 157.00 |
BJ TOTAL (I) | 4 245 157.00 | 8 589.00 | 4 236 568.00 | 4 245 157.00 |
BX Customers and related accounts | 43 021.00 | | 43 021.00 | 43 021.00 |
BZ Other receivables | 226.00 | | 226.00 | 226.00 |
CF Cash and cash equivalents | 136 561.00 | | 136 561.00 | 136 561.00 |
CJ TOTAL (II) | 179 808.00 | | 179 808.00 | 179 808.00 |
CO Grand total (0 to V) | 4 424 965.00 | 8 589.00 | 4 416 376.00 | 4 424 965.00 |
CU Other investments | 4 233 000.00 | | 4 233 000.00 | 4 233 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 1 311 496.00 | 809 701.00 | | 1 311 496.00 |
DH Retained earnings | | 1.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 708 600.00 | 501 794.00 | | 708 600.00 |
DL TOTAL (I) | 2 028 896.00 | 1 320 296.00 | | 2 028 896.00 |
DU Loans and Debts from Credit Institutions (3) | 2 349 967.00 | 2 998 105.00 | | 2 349 967.00 |
DX Trade payables and related accounts | 1 449.00 | 1 409.00 | | 1 449.00 |
DY Tax and social security liabilities | 36 064.00 | 14 959.00 | | 36 064.00 |
EC TOTAL (IV) | 2 387 480.00 | 3 014 472.00 | | 2 387 480.00 |
EE Grand total (I to V) | 4 416 376.00 | 4 334 767.00 | | 4 416 376.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 275 851.00 | | 275 851.00 | 275 851.00 |
FJ Net sales | 275 851.00 | | 275 851.00 | 275 851.00 |
FR Total operating income (I) | | | 275 851.00 | |
FW Other purchases and external expenses | | | 15 768.00 | |
FX Taxes, duties, and similar payments | | | 11 265.00 | |
FY Salaries and Wages | | | 166 057.00 | |
FZ Social Security Contributions | | | 59 428.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 431.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 254 949.00 | |
GG - OPERATING RESULT (I - II) | | | 20 902.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 750 000.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 750 000.00 | |
GR Interest and similar expenses | | | 62 302.00 | |
GU Total financial expenses (VI) | | | 62 302.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 687 698.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 708 600.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 025 851.00 | 763 727.00 | | 1 025 851.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 317 251.00 | 261 933.00 | | 317 251.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 708 600.00 | 501 794.00 | | 708 600.00 |
| |
| 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 | 1 449.00 | 1 449.00 | | 1 449.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 43 247.00 | 43 247.00 | | 43 247.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 387 480.00 | 374 703.00 | 1 300 053.00 | 2 387 480.00 |
