| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 246 250.00 | | 246 250.00 | 246 250.00 |
BZ Other receivables | 137 555.00 | | 137 555.00 | 137 555.00 |
CF Cash and cash equivalents | 133 107.00 | | 133 107.00 | 133 107.00 |
CH Prepaid expenses | 105 165.00 | | 105 165.00 | 105 165.00 |
CJ TOTAL (II) | 375 827.00 | | 375 827.00 | 375 827.00 |
CO Grand total (0 to V) | 622 078.00 | | 622 078.00 | 622 078.00 |
CU Other investments | 246 250.00 | | 246 250.00 | 246 250.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | | | 100 000.00 |
DD Legal reserve (1) | 10 000.00 | | | 10 000.00 |
DG Other reserves | 199 360.00 | | | 199 360.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 123 315.00 | | | 123 315.00 |
DL TOTAL (I) | 432 675.00 | | | 432 675.00 |
DV Miscellaneous Loans and Financial Debts (4) | 170 633.00 | | | 170 633.00 |
DX Trade payables and related accounts | 1 830.00 | | | 1 830.00 |
DY Tax and social security liabilities | 16 939.00 | | | 16 939.00 |
EC TOTAL (IV) | 189 402.00 | | | 189 402.00 |
EE Grand total (I to V) | 622 078.00 | | | 622 078.00 |
EG Accrued income and payables due within one year | 189 402.00 | | | 189 402.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 43 200.00 | | 43 200.00 | 43 200.00 |
FJ Net sales | 43 200.00 | | 43 200.00 | 43 200.00 |
FR Total operating income (I) | | | 43 200.00 | |
FW Other purchases and external expenses | | | 1 958.00 | |
FX Taxes, duties, and similar payments | | | 578.00 | |
FY Salaries and Wages | | | 36 000.00 | |
FZ Social Security Contributions | | | 17 259.00 | |
GF Total Operating Expenses (II) | | | 55 795.00 | |
GG - OPERATING RESULT (I - II) | | | -12 595.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 137 250.00 | |
GL Other interest and similar income | | | 2 106.00 | |
GP Total financial income (V) | | | 139 356.00 | |
GR Interest and similar expenses | | | 3 444.00 | |
GU Total financial expenses (VI) | | | 3 444.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 135 911.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 123 315.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 17 259.00 | | | 17 259.00 |
HL TOTAL REVENUE (I + III + V + VII) | 182 556.00 | | | 182 556.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 59 240.00 | | | 59 240.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 123 315.00 | | | 123 315.00 |
| |
| 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 | 246 250.00 | | | 246 250.00 |
I3 DECREASES Total Financial Fixed Assets | | | 246 250.00 | |
I4 DECREASES Grand Total | | | 246 250.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 246 250.00 | | | 246 250.00 |
| |
| 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 | 1 830.00 | 1 830.00 | | 1 830.00 |
8K Other liabilities (including liabilities related to repo transactions) | 170 633.00 | 170 633.00 | | 170 633.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 137 555.00 | 137 555.00 | | 137 555.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 189 402.00 | 189 402.00 | | 189 402.00 |
