| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 51 606.00 | 51 606.00 | | 51 606.00 |
AR Technical installations, industrial equipment and tools | 103 822.00 | 103 822.00 | | 103 822.00 |
AT Other tangible assets | 167 658.00 | 167 658.00 | | 167 658.00 |
BJ TOTAL (I) | 323 086.00 | 323 086.00 | | 323 086.00 |
BX Customers and related accounts | 36 154.00 | | 36 154.00 | 36 154.00 |
BZ Other receivables | 906 148.00 | | 906 148.00 | 906 148.00 |
CF Cash and cash equivalents | 73 789.00 | | 73 789.00 | 73 789.00 |
CJ TOTAL (II) | 1 016 091.00 | | 1 016 091.00 | 1 016 091.00 |
CO Grand total (0 to V) | 1 339 176.00 | 323 086.00 | 1 016 091.00 | 1 339 176.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 762 500.00 | 762 500.00 | | 762 500.00 |
DD Legal reserve (1) | 76 250.00 | 76 250.00 | | 76 250.00 |
DH Retained earnings | 128 618.00 | 128 227.00 | | 128 618.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 790.00 | 391.00 | | 790.00 |
DL TOTAL (I) | 968 157.00 | 967 368.00 | | 968 157.00 |
DX Trade payables and related accounts | 47 933.00 | 112 790.00 | | 47 933.00 |
EC TOTAL (IV) | 47 933.00 | 112 790.00 | | 47 933.00 |
EE Grand total (I to V) | 1 016 091.00 | 1 080 158.00 | | 1 016 091.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 252 711.00 | | 252 711.00 | 252 711.00 |
FJ Net sales | 252 711.00 | | 252 711.00 | 252 711.00 |
FR Total operating income (I) | | | 252 711.00 | |
FS Purchases of goods (including customs duties) | | | -1.00 | |
FW Other purchases and external expenses | | | 208 199.00 | |
FX Taxes, duties, and similar payments | | | 51 823.00 | |
GF Total Operating Expenses (II) | | | 260 021.00 | |
GG - OPERATING RESULT (I - II) | | | -7 310.00 | |
GL Other interest and similar income | | | 8 100.00 | |
GP Total financial income (V) | | | 8 100.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 8 100.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 790.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 260 811.00 | 333 297.00 | | 260 811.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 260 021.00 | 332 906.00 | | 260 021.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 790.00 | 391.00 | | 790.00 |
| |
| 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 | 323 087.00 | | | 323 087.00 |
I4 DECREASES Grand Total | | | 323 087.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 323 087.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 323 087.00 | | | 323 087.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 323 087.00 | | | 323 087.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 323 087.00 | | | 323 087.00 |
| |
| 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 | 47 933.00 | 47 933.00 | | 47 933.00 |
UX Other trade receivables | 36 154.00 | | | 36 154.00 |
VB VAT | 6 148.00 | | | 6 148.00 |
VC Group and associates | 900 000.00 | | | 900 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 942 302.00 | 942 302.00 | 8.00 | 942 302.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 47 933.00 | 47 933.00 | | 47 933.00 |
