| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 679 000.00 | | 679 000.00 | 679 000.00 |
BX Customers and related accounts | 52 800.00 | | 52 800.00 | 52 800.00 |
BZ Other receivables | 51 122.00 | | 51 122.00 | 51 122.00 |
CF Cash and cash equivalents | 138 574.00 | | 138 574.00 | 138 574.00 |
CJ TOTAL (II) | 242 496.00 | | 242 496.00 | 242 496.00 |
CO Grand total (0 to V) | 921 496.00 | | 921 496.00 | 921 496.00 |
CU Other investments | 679 000.00 | | 679 000.00 | 679 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 515 000.00 | | | 515 000.00 |
DB Share, merger, contribution premiums, etc. | 250 000.00 | | | 250 000.00 |
DD Legal reserve (1) | 3 723.00 | | | 3 723.00 |
DG Other reserves | 70 752.00 | | | 70 752.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 45 253.00 | | | 45 253.00 |
DL TOTAL (I) | 884 730.00 | | | 884 730.00 |
DV Miscellaneous Loans and Financial Debts (4) | 12 252.00 | | | 12 252.00 |
DX Trade payables and related accounts | 2 532.00 | | | 2 532.00 |
DY Tax and social security liabilities | 21 982.00 | | | 21 982.00 |
EC TOTAL (IV) | 36 766.00 | | | 36 766.00 |
EE Grand total (I to V) | 921 496.00 | | | 921 496.00 |
EG Accrued income and payables due within one year | 36 766.00 | | | 36 766.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 174 000.00 | | 174 000.00 | 174 000.00 |
FJ Net sales | 174 000.00 | | 174 000.00 | 174 000.00 |
FR Total operating income (I) | | | 174 000.00 | |
FW Other purchases and external expenses | | | 3 840.00 | |
FX Taxes, duties, and similar payments | | | 5 015.00 | |
FY Salaries and Wages | | | 73 664.00 | |
FZ Social Security Contributions | | | 34 982.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 117 504.00 | |
GG - OPERATING RESULT (I - II) | | | 56 495.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 860.00 | |
GL Other interest and similar income | | | 14.00 | |
GO Net income from sales of marketable securities | | | 30.00 | |
GP Total financial income (V) | | | 905.00 | |
GR Interest and similar expenses | | | 2.00 | |
GU Total financial expenses (VI) | | | 2.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 902.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 57 397.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 34 982.00 | | | 34 982.00 |
HK Income tax | 12 144.00 | | | 12 144.00 |
HL TOTAL REVENUE (I + III + V + VII) | 174 905.00 | | | 174 905.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 129 651.00 | | | 129 651.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 45 253.00 | | | 45 253.00 |
| |
| 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 | 679 000.00 | | | 679 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 679 000.00 | |
I4 DECREASES Grand Total | | | 679 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 679 000.00 | | | 679 000.00 |
| |
| 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 | 2 532.00 | 2 532.00 | | 2 532.00 |
8K Other liabilities (including liabilities related to repo transactions) | 12 252.00 | 12 252.00 | | 12 252.00 |
UX Other trade receivables | 52 800.00 | | | 52 800.00 |
VP Miscellaneous | 51 122.00 | | | 51 122.00 |
VQ Other Taxes, Duties, and Similar Debts | 21 982.00 | 21 982.00 | | 21 982.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 103 922.00 | 103 922.00 | | 103 922.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 36 766.00 | 36 766.00 | | 36 766.00 |
