| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 475 000.00 | | 475 000.00 | 475 000.00 |
BX Customers and related accounts | 47 460.00 | | 47 460.00 | 47 460.00 |
BZ Other receivables | 197 098.00 | | 197 098.00 | 197 098.00 |
CF Cash and cash equivalents | 102 951.00 | | 102 951.00 | 102 951.00 |
CJ TOTAL (II) | 347 509.00 | | 347 509.00 | 347 509.00 |
CO Grand total (0 to V) | 822 509.00 | | 822 509.00 | 822 509.00 |
CU Other investments | 475 000.00 | | 475 000.00 | 475 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 750 000.00 | 750 000.00 | | 750 000.00 |
DD Legal reserve (1) | 8 482.00 | 7 729.00 | | 8 482.00 |
DG Other reserves | 14 299.00 | | | 14 299.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 11 810.00 | 15 052.00 | | 11 810.00 |
DL TOTAL (I) | 784 592.00 | 772 782.00 | | 784 592.00 |
DV Miscellaneous Loans and Financial Debts (4) | 26 376.00 | 13 721.00 | | 26 376.00 |
DX Trade payables and related accounts | 775.00 | 763.00 | | 775.00 |
DY Tax and social security liabilities | 10 766.00 | 6 658.00 | | 10 766.00 |
EC TOTAL (IV) | 37 917.00 | 21 142.00 | | 37 917.00 |
EE Grand total (I to V) | 822 509.00 | 793 924.00 | | 822 509.00 |
EG Accrued income and payables due within one year | 37 917.00 | 21 142.00 | | 37 917.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 35 700.00 | | 35 700.00 | 35 700.00 |
FJ Net sales | 35 700.00 | | 35 700.00 | 35 700.00 |
FR Total operating income (I) | | | 35 700.00 | |
FW Other purchases and external expenses | | | 3 831.00 | |
FX Taxes, duties, and similar payments | | | 495.00 | |
FY Salaries and Wages | | | 20 958.00 | |
GF Total Operating Expenses (II) | | | 25 284.00 | |
GG - OPERATING RESULT (I - II) | | | 10 416.00 | |
GL Other interest and similar income | | | 3 478.00 | |
GP Total financial income (V) | | | 3 478.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 3 478.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 13 894.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 084.00 | 338.00 | | 2 084.00 |
HL TOTAL REVENUE (I + III + V + VII) | 39 178.00 | 40 563.00 | | 39 178.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 27 368.00 | 25 511.00 | | 27 368.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 11 810.00 | 15 052.00 | | 11 810.00 |
| |
| 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 | 475 000.00 | | | 475 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 475 000.00 | |
I4 DECREASES Grand Total | | | 475 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 475 000.00 | | | 475 000.00 |
| |
| 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 | 775.00 | 775.00 | | 775.00 |
8E Income Taxes | 2 084.00 | 2 084.00 | | 2 084.00 |
UX Other trade receivables | 47 460.00 | | | 47 460.00 |
VB VAT | 129.00 | | | 129.00 |
VC Group and associates | 196 969.00 | | | 196 969.00 |
VI Group and Associates | 26 376.00 | 26 376.00 | | 26 376.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 244 558.00 | 244 558.00 | | 244 558.00 |
VW VAT | 8 682.00 | 8 682.00 | | 8 682.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 37 917.00 | 37 917.00 | | 37 917.00 |
