| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 841 680.00 | | 841 680.00 | 841 680.00 |
BZ Other receivables | 370.00 | | 370.00 | 370.00 |
CF Cash and cash equivalents | 31 594.00 | | 31 594.00 | 31 594.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 31 964.00 | | 31 964.00 | 31 964.00 |
CO Grand total (0 to V) | 873 644.00 | | 873 644.00 | 873 644.00 |
CU Other investments | 841 680.00 | | 841 680.00 | 841 680.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 58 000.00 | 58 000.00 | | 58 000.00 |
DD Legal reserve (1) | 5 800.00 | 5 800.00 | | 5 800.00 |
DG Other reserves | 689 888.00 | 602 862.00 | | 689 888.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 101 691.00 | 87 026.00 | | 101 691.00 |
DL TOTAL (I) | 855 380.00 | 753 688.00 | | 855 380.00 |
DU Loans and Debts from Credit Institutions (3) | | 103 253.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 9 054.00 | 8 671.00 | | 9 054.00 |
DX Trade payables and related accounts | 2 220.00 | 2 142.00 | | 2 220.00 |
DY Tax and social security liabilities | 6 991.00 | 8 526.00 | | 6 991.00 |
EC TOTAL (IV) | 18 265.00 | 122 592.00 | | 18 265.00 |
EE Grand total (I to V) | 873 644.00 | 876 280.00 | | 873 644.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 167 535.00 | | 167 535.00 | 167 535.00 |
FJ Net sales | 167 535.00 | | 167 535.00 | 167 535.00 |
FR Total operating income (I) | | | 167 535.00 | |
FW Other purchases and external expenses | | | 4 133.00 | |
FX Taxes, duties, and similar payments | | | 13 772.00 | |
FY Salaries and Wages | | | 116 000.00 | |
FZ Social Security Contributions | | | 59 087.00 | |
GF Total Operating Expenses (II) | | | 192 992.00 | |
GG - OPERATING RESULT (I - II) | | | -25 458.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 130 500.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 130 500.00 | |
GR Interest and similar expenses | | | 3 352.00 | |
GU Total financial expenses (VI) | | | 3 352.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 127 148.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 101 691.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 298 035.00 | 272 351.00 | | 298 035.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 196 344.00 | 185 325.00 | | 196 344.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 101 691.00 | 87 026.00 | | 101 691.00 |
| |
| 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 | 841 680.00 | | 7 618.00 | 841 680.00 |
I3 DECREASES Total Financial Fixed Assets | | 7 618.00 | 841 680.00 | |
I4 DECREASES Grand Total | | 7 618.00 | 841 680.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 841 680.00 | | 7 618.00 | 841 680.00 |
| |
| 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 | 2 220.00 | 2 220.00 | | 2 220.00 |
8D Social Security and Other Social Organizations | 3 731.00 | 3 731.00 | | 3 731.00 |
VB VAT | 370.00 | | | 370.00 |
VI Group and Associates | 9 054.00 | 9 054.00 | | 9 054.00 |
VQ Other Taxes, Duties, and Similar Debts | 200.00 | 200.00 | | 200.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 370.00 | 370.00 | | 370.00 |
VW VAT | 3 060.00 | 3 060.00 | | 3 060.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 18 265.00 | 18 265.00 | | 18 265.00 |
