| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 30 803.00 | | 30 803.00 | 30 803.00 |
BX Customers and related accounts | 5 100.00 | | 5 100.00 | 5 100.00 |
BZ Other receivables | 247 356.00 | | 247 356.00 | 247 356.00 |
CF Cash and cash equivalents | 19 444.00 | | 19 444.00 | 19 444.00 |
CJ TOTAL (II) | 271 899.00 | | 271 899.00 | 271 899.00 |
CO Grand total (0 to V) | 302 702.00 | | 302 702.00 | 302 702.00 |
CU Other investments | 30 803.00 | | 30 803.00 | 30 803.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 490.00 | 30 490.00 | | 30 490.00 |
DD Legal reserve (1) | 3 049.00 | 3 049.00 | | 3 049.00 |
DH Retained earnings | 107 287.00 | 98 850.00 | | 107 287.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 37 124.00 | 8 437.00 | | 37 124.00 |
DL TOTAL (I) | 177 950.00 | 140 826.00 | | 177 950.00 |
DV Miscellaneous Loans and Financial Debts (4) | 114 568.00 | 171 543.00 | | 114 568.00 |
DX Trade payables and related accounts | 4 380.00 | 4 380.00 | | 4 380.00 |
DY Tax and social security liabilities | 5 804.00 | 7 780.00 | | 5 804.00 |
EC TOTAL (IV) | 124 752.00 | 183 703.00 | | 124 752.00 |
EE Grand total (I to V) | 302 702.00 | 324 529.00 | | 302 702.00 |
EG Accrued income and payables due within one year | 124 752.00 | 183 703.00 | | 124 752.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 5 200.00 | | 5 200.00 | 5 200.00 |
FJ Net sales | 5 200.00 | | 5 200.00 | 5 200.00 |
FR Total operating income (I) | | | 5 200.00 | |
FW Other purchases and external expenses | | | 5 515.00 | |
FX Taxes, duties, and similar payments | | | 155.00 | |
GF Total Operating Expenses (II) | | | 5 670.00 | |
GG - OPERATING RESULT (I - II) | | | -470.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 32 646.00 | |
GP Total financial income (V) | | | 32 646.00 | |
GR Interest and similar expenses | | | 1 840.00 | |
GU Total financial expenses (VI) | | | 1 840.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 30 806.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 30 336.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 190.00 | 1 826.00 | | 190.00 |
HH Total exceptional expenses (VIII) | 190.00 | 1 826.00 | | 190.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -190.00 | -1 826.00 | | -190.00 |
HK Income tax | -6 978.00 | 1 395.00 | | -6 978.00 |
HL TOTAL REVENUE (I + III + V + VII) | 37 846.00 | 21 430.00 | | 37 846.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 722.00 | 12 993.00 | | 722.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 37 124.00 | 8 437.00 | | 37 124.00 |
| |
| 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 | 30 803.00 | | | 30 803.00 |
I3 DECREASES Total Financial Fixed Assets | | | 30 803.00 | |
I4 DECREASES Grand Total | | | 30 803.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 30 803.00 | | | 30 803.00 |
| |
| 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 | 4 380.00 | 4 380.00 | | 4 380.00 |
8E Income Taxes | 4 954.00 | 4 954.00 | | 4 954.00 |
UX Other trade receivables | 5 100.00 | | | 5 100.00 |
VB VAT | 941.00 | | | 941.00 |
VC Group and associates | 246 415.00 | | | 246 415.00 |
VI Group and Associates | 114 568.00 | 114 568.00 | | 114 568.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 252 456.00 | 252 456.00 | | 252 456.00 |
VW VAT | 850.00 | 850.00 | | 850.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 124 752.00 | 124 752.00 | | 124 752.00 |
