| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 3 500 000.00 | 2 100 000.00 | 1 400 000.00 | 3 500 000.00 |
BX Customers and related accounts | 982.00 | | 982.00 | 982.00 |
BZ Other receivables | 885 648.00 | | 885 648.00 | 885 648.00 |
CF Cash and cash equivalents | 45 012.00 | | 45 012.00 | 45 012.00 |
CJ TOTAL (II) | 931 642.00 | | 931 642.00 | 931 642.00 |
CO Grand total (0 to V) | 4 431 642.00 | 2 100 000.00 | 2 331 642.00 | 4 431 642.00 |
CU Other investments | 3 500 000.00 | 2 100 000.00 | 1 400 000.00 | 3 500 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 500 000.00 | 3 500 000.00 | | 3 500 000.00 |
DD Legal reserve (1) | 45 067.00 | 45 067.00 | | 45 067.00 |
DH Retained earnings | -1 239 305.00 | -1 234 046.00 | | -1 239 305.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7 077.00 | -5 259.00 | | 7 077.00 |
DL TOTAL (I) | 2 312 839.00 | 2 305 762.00 | | 2 312 839.00 |
DX Trade payables and related accounts | 3 084.00 | 3 570.00 | | 3 084.00 |
DY Tax and social security liabilities | 11 167.00 | 10 980.00 | | 11 167.00 |
EA Other liabilities | 4 552.00 | 8 993.00 | | 4 552.00 |
EC TOTAL (IV) | 18 803.00 | 23 543.00 | | 18 803.00 |
EE Grand total (I to V) | 2 331 642.00 | 2 329 305.00 | | 2 331 642.00 |
EG Accrued income and payables due within one year | 18 803.00 | 23 543.00 | | 18 803.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 191 818.00 | | 191 818.00 | 191 818.00 |
FJ Net sales | 191 818.00 | | 191 818.00 | 191 818.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 191 820.00 | |
FW Other purchases and external expenses | | | 108 965.00 | |
FX Taxes, duties, and similar payments | | | 2 762.00 | |
FY Salaries and Wages | | | 52 100.00 | |
FZ Social Security Contributions | | | 23 444.00 | |
GE Other Expenses | | | 22.00 | |
GF Total Operating Expenses (II) | | | 187 294.00 | |
GG - OPERATING RESULT (I - II) | | | 4 527.00 | |
GU Total financial expenses (VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 527.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 28.00 | | | 28.00 |
HH Total exceptional expenses (VIII) | 28.00 | | | 28.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -28.00 | | | -28.00 |
HK Income tax | -2 578.00 | 8 066.00 | | -2 578.00 |
HL TOTAL REVENUE (I + III + V + VII) | 191 820.00 | 190 420.00 | | 191 820.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 184 744.00 | 195 678.00 | | 184 744.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 7 077.00 | -5 259.00 | | 7 077.00 |
| |
| 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 | 3 500 000.00 | | | 3 500 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 500 000.00 | |
I4 DECREASES Grand Total | | | 3 500 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 500 000.00 | | | 3 500 000.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 2 100 000.00 | | | 2 100 000.00 |
7C Grand total | 2 100 000.00 | | | 2 100 000.00 |
9U on fixed assets – equity investments | | | | |
