| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 757 220.00 | | 757 220.00 | 757 220.00 |
BX Customers and related accounts | 8 640.00 | | 8 640.00 | 8 640.00 |
BZ Other receivables | 2 374.00 | | 2 374.00 | 2 374.00 |
CF Cash and cash equivalents | 1 544 990.00 | | 1 544 990.00 | 1 544 990.00 |
CJ TOTAL (II) | 1 556 004.00 | | 1 556 004.00 | 1 556 004.00 |
CO Grand total (0 to V) | 2 313 224.00 | | 2 313 224.00 | 2 313 224.00 |
CU Other investments | 757 220.00 | | 757 220.00 | 757 220.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 757 220.00 | 757 220.00 | | 757 220.00 |
DD Legal reserve (1) | 75 722.00 | 75 722.00 | | 75 722.00 |
DG Other reserves | 1 082 766.00 | 805 125.00 | | 1 082 766.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 390 810.00 | 323 077.00 | | 390 810.00 |
DL TOTAL (I) | 2 306 518.00 | 1 961 143.00 | | 2 306 518.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 9 900.00 | | |
DX Trade payables and related accounts | 3 474.00 | 3 444.00 | | 3 474.00 |
DY Tax and social security liabilities | 3 232.00 | 3 030.00 | | 3 232.00 |
EC TOTAL (IV) | 6 706.00 | 16 374.00 | | 6 706.00 |
EE Grand total (I to V) | 2 313 224.00 | 1 977 517.00 | | 2 313 224.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 19 200.00 | | 19 200.00 | 19 200.00 |
FJ Net sales | 19 200.00 | | 19 200.00 | 19 200.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 19 200.00 | |
FW Other purchases and external expenses | | | 2 947.00 | |
FX Taxes, duties, and similar payments | | | 183.00 | |
GF Total Operating Expenses (II) | | | 3 130.00 | |
GG - OPERATING RESULT (I - II) | | | 16 070.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 380 000.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 380 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 380 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 396 070.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 5 260.00 | 5 060.00 | | 5 260.00 |
HL TOTAL REVENUE (I + III + V + VII) | 399 200.00 | 331 242.00 | | 399 200.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 390.00 | 8 165.00 | | 8 390.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 390 810.00 | 323 077.00 | | 390 810.00 |
| |
| 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 | 757 220.00 | | | 757 220.00 |
I3 DECREASES Total Financial Fixed Assets | | | 757 220.00 | |
I4 DECREASES Grand Total | | | 757 220.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 757 220.00 | | | 757 220.00 |
| |
| 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 | 3 474.00 | 3 474.00 | | 3 474.00 |
8E Income Taxes | 200.00 | 200.00 | | 200.00 |
UX Other trade receivables | 8 640.00 | | | 8 640.00 |
VB VAT | 2 374.00 | | | 2 374.00 |
VQ Other Taxes, Duties, and Similar Debts | 150.00 | 150.00 | | 150.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 11 014.00 | 11 014.00 | | 11 014.00 |
VW VAT | 2 882.00 | 2 882.00 | | 2 882.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 706.00 | 6 706.00 | | 6 706.00 |
