| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 201 000.00 | | 201 000.00 | 201 000.00 |
BX Customers and related accounts | 11 491.00 | | 11 491.00 | 11 491.00 |
BZ Other receivables | 462 419.00 | 90 964.00 | 371 455.00 | 462 419.00 |
CF Cash and cash equivalents | 15 922.00 | | 15 922.00 | 15 922.00 |
CJ TOTAL (II) | 489 833.00 | 90 964.00 | 398 869.00 | 489 833.00 |
CO Grand total (0 to V) | 690 833.00 | 90 964.00 | 599 869.00 | 690 833.00 |
CU Other investments | 201 000.00 | | 201 000.00 | 201 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | 200 000.00 | | 200 000.00 |
DD Legal reserve (1) | 7 791.00 | 7 791.00 | | 7 791.00 |
DG Other reserves | 40 890.00 | | | 40 890.00 |
DH Retained earnings | 212 639.00 | 212 639.00 | | 212 639.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 42 217.00 | 40 890.00 | | 42 217.00 |
DL TOTAL (I) | 503 537.00 | 461 319.00 | | 503 537.00 |
DV Miscellaneous Loans and Financial Debts (4) | 67 964.00 | 72 297.00 | | 67 964.00 |
DX Trade payables and related accounts | 1 032.00 | 1 320.00 | | 1 032.00 |
DY Tax and social security liabilities | 27 336.00 | 25 750.00 | | 27 336.00 |
EC TOTAL (IV) | 96 332.00 | 99 366.00 | | 96 332.00 |
EE Grand total (I to V) | 599 869.00 | 560 686.00 | | 599 869.00 |
EG Accrued income and payables due within one year | 96 332.00 | 99 366.00 | | 96 332.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 114 912.00 | | 114 912.00 | 114 912.00 |
FJ Net sales | 114 912.00 | | 114 912.00 | 114 912.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 114 912.00 | |
FW Other purchases and external expenses | | | 10 119.00 | |
FX Taxes, duties, and similar payments | | | 922.00 | |
FY Salaries and Wages | | | 32 500.00 | |
FZ Social Security Contributions | | | 7 001.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 11 600.00 | |
GF Total Operating Expenses (II) | | | 62 142.00 | |
GG - OPERATING RESULT (I - II) | | | 52 771.00 | |
GL Other interest and similar income | | | 72.00 | |
GP Total financial income (V) | | | 72.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 72.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 52 843.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 10 626.00 | 9 962.00 | | 10 626.00 |
HL TOTAL REVENUE (I + III + V + VII) | 114 985.00 | 113 927.00 | | 114 985.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 72 768.00 | 73 037.00 | | 72 768.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 42 217.00 | 40 890.00 | | 42 217.00 |
| |
| 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 | 201 000.00 | | | 201 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 201 000.00 | |
I4 DECREASES Grand Total | | | 201 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 201 000.00 | | | 201 000.00 |
| |
| 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 | 1 032.00 | 1 032.00 | | 1 032.00 |
8K Other liabilities (including liabilities related to repo transactions) | 67 964.00 | 67 964.00 | | 67 964.00 |
UX Other trade receivables | 11 491.00 | | | 11 491.00 |
VP Miscellaneous | 462 419.00 | | | 462 419.00 |
VQ Other Taxes, Duties, and Similar Debts | 27 336.00 | 27 336.00 | | 27 336.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 473 910.00 | 473 910.00 | 111.00 | 473 910.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 96 332.00 | 96 332.00 | | 96 332.00 |
