| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 089 739.00 | | 2 089 739.00 | 2 089 739.00 |
BX Customers and related accounts | 57 600.00 | | 57 600.00 | 57 600.00 |
BZ Other receivables | 12 533.00 | | 12 533.00 | 12 533.00 |
CF Cash and cash equivalents | 543 969.00 | | 543 969.00 | 543 969.00 |
CJ TOTAL (II) | 614 102.00 | | 614 102.00 | 614 102.00 |
CO Grand total (0 to V) | 2 703 841.00 | | 2 703 841.00 | 2 703 841.00 |
CU Other investments | 2 089 739.00 | | 2 089 739.00 | 2 089 739.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 12 500.00 | 12 500.00 | | 12 500.00 |
DD Legal reserve (1) | 1 250.00 | 1 250.00 | | 1 250.00 |
DG Other reserves | 2 200 000.00 | 2 200 000.00 | | 2 200 000.00 |
DH Retained earnings | 356 887.00 | 368 862.00 | | 356 887.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 32 856.00 | -11 976.00 | | 32 856.00 |
DL TOTAL (I) | 2 603 493.00 | 2 570 637.00 | | 2 603 493.00 |
DX Trade payables and related accounts | 3 610.00 | 3 610.00 | | 3 610.00 |
DY Tax and social security liabilities | 96 738.00 | 57 616.00 | | 96 738.00 |
EC TOTAL (IV) | 100 348.00 | 61 226.00 | | 100 348.00 |
EE Grand total (I to V) | 2 703 841.00 | 2 631 863.00 | | 2 703 841.00 |
EG Accrued income and payables due within one year | 100 348.00 | 61 226.00 | | 100 348.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 144 000.00 | | 144 000.00 | 144 000.00 |
FJ Net sales | 144 000.00 | | 144 000.00 | 144 000.00 |
FR Total operating income (I) | | | 144 000.00 | |
FW Other purchases and external expenses | | | 6 141.00 | |
FX Taxes, duties, and similar payments | | | 2 956.00 | |
FY Salaries and Wages | | | 121 000.00 | |
FZ Social Security Contributions | | | 45 669.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 175 768.00 | |
GG - OPERATING RESULT (I - II) | | | -31 768.00 | |
GH Attributed profit or transferred loss (III) | | | 90 058.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 58 290.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 25 434.00 | 16 743.00 | | 25 434.00 |
HL TOTAL REVENUE (I + III + V + VII) | 234 058.00 | 144 833.00 | | 234 058.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 201 202.00 | 156 809.00 | | 201 202.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 32 856.00 | -11 976.00 | | 32 856.00 |
| |
| 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 | 5 564.00 | | | 5 564.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 562.00 | |
I4 DECREASES Grand Total | | | 5 564.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2.00 | | | 2.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 562.00 | | | 5 562.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 6 402.00 | 6 402.00 | | 6 402.00 |
8B Suppliers and Related Accounts | 6 312.00 | 6 312.00 | | 6 312.00 |
UT Other financial assets | 5 562.00 | 5 562.00 | | 5 562.00 |
UX Other trade receivables | 291 484.00 | | | 291 484.00 |
VB VAT | 14 077.00 | | | 14 077.00 |
VH Loans with a maturity of more than one year at origin | 19 250.00 | 19 250.00 | | 19 250.00 |
VJ Loans taken out during the year | -9 927.00 | | | -9 927.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 311 123.00 | 311 123.00 | | 311 123.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 31 963.00 | 31 963.00 | | 31 963.00 |
