| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 457 467.00 | | 457 467.00 | 457 467.00 |
BZ Other receivables | 56 846.00 | | 56 846.00 | 56 846.00 |
CF Cash and cash equivalents | 5 357.00 | | 5 357.00 | 5 357.00 |
CJ TOTAL (II) | 62 203.00 | | 62 203.00 | 62 203.00 |
CO Grand total (0 to V) | 519 670.00 | | 519 670.00 | 519 670.00 |
CS Evaluated investments - equity method | 457 467.00 | | 457 467.00 | 457 467.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 357 000.00 | 357 000.00 | | 357 000.00 |
DD Legal reserve (1) | 20 700.00 | 5 261.00 | | 20 700.00 |
DG Other reserves | 71 487.00 | 48 907.00 | | 71 487.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 44 599.00 | 38 017.00 | | 44 599.00 |
DL TOTAL (I) | 493 786.00 | 449 187.00 | | 493 786.00 |
DU Loans and Debts from Credit Institutions (3) | 1 321.00 | 16 941.00 | | 1 321.00 |
DV Miscellaneous Loans and Financial Debts (4) | 12 130.00 | 13 838.00 | | 12 130.00 |
DX Trade payables and related accounts | 759.00 | 769.00 | | 759.00 |
DY Tax and social security liabilities | 11 673.00 | 1 377.00 | | 11 673.00 |
EC TOTAL (IV) | 25 884.00 | 32 926.00 | | 25 884.00 |
EE Grand total (I to V) | 519 670.00 | 482 113.00 | | 519 670.00 |
EG Accrued income and payables due within one year | 25 884.00 | 31 605.00 | | 25 884.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 86 400.00 | | 86 400.00 | 86 400.00 |
FJ Net sales | 86 400.00 | | 86 400.00 | 86 400.00 |
FR Total operating income (I) | | | 86 400.00 | |
FW Other purchases and external expenses | | | 1 565.00 | |
FX Taxes, duties, and similar payments | | | 474.00 | |
FY Salaries and Wages | | | 45 600.00 | |
FZ Social Security Contributions | | | 19 581.00 | |
GF Total Operating Expenses (II) | | | 67 220.00 | |
GG - OPERATING RESULT (I - II) | | | 19 180.00 | |
GR Interest and similar expenses | | | 358.00 | |
GU Total financial expenses (VI) | | | 358.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -358.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 18 822.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 48.00 | | |
HH Total exceptional expenses (VIII) | | 48.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -48.00 | | |
HK Income tax | -25 777.00 | -21 080.00 | | -25 777.00 |
HL TOTAL REVENUE (I + III + V + VII) | 86 400.00 | 86 400.00 | | 86 400.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 41 801.00 | 48 382.00 | | 41 801.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 44 599.00 | 38 017.00 | | 44 599.00 |
| |
| 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 | 457 467.00 | | | 457 467.00 |
I3 DECREASES Total Financial Fixed Assets | | | 457 467.00 | |
I4 DECREASES Grand Total | | | 457 467.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 457 467.00 | | | 457 467.00 |
| |
| 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 | 759.00 | 759.00 | | 759.00 |
8E Income Taxes | 10 300.00 | 10 300.00 | | 10 300.00 |
VB VAT | 60.00 | | | 60.00 |
VC Group and associates | 56 786.00 | | | 56 786.00 |
VH Loans with a maturity of more than one year at origin | 1 321.00 | 1 321.00 | | 1 321.00 |
VI Group and Associates | 12 130.00 | 12 130.00 | | 12 130.00 |
VK Loans repaid during the year | 15 583.00 | | | 15 583.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 56 846.00 | 56 846.00 | | 56 846.00 |
VW VAT | 1 373.00 | 1 373.00 | | 1 373.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 25 883.00 | 25 883.00 | | 25 883.00 |
