| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 242 000.00 | | 1 242 000.00 | 1 242 000.00 |
BX Customers and related accounts | 72 920.00 | | 72 920.00 | 72 920.00 |
BZ Other receivables | 36 734.00 | | 36 734.00 | 36 734.00 |
CJ TOTAL (II) | 109 654.00 | | 109 654.00 | 109 654.00 |
CO Grand total (0 to V) | 1 351 654.00 | | 1 351 654.00 | 1 351 654.00 |
CU Other investments | 1 242 000.00 | | 1 242 000.00 | 1 242 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 242 000.00 | 1 242 000.00 | | 1 242 000.00 |
DD Legal reserve (1) | 1 055.00 | | | 1 055.00 |
DF Regulated reserves (1) | 20 039.00 | | | 20 039.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 75 503.00 | 21 094.00 | | 75 503.00 |
DL TOTAL (I) | 1 338 597.00 | 1 263 094.00 | | 1 338 597.00 |
DX Trade payables and related accounts | 904.00 | 900.00 | | 904.00 |
DY Tax and social security liabilities | 12 153.00 | 12 857.00 | | 12 153.00 |
EA Other liabilities | | 6 412.00 | | |
EC TOTAL (IV) | 13 057.00 | 20 168.00 | | 13 057.00 |
EE Grand total (I to V) | 1 351 654.00 | 1 283 262.00 | | 1 351 654.00 |
EG Accrued income and payables due within one year | 13 057.00 | 20 168.00 | | 13 057.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 27 378.00 | | 27 378.00 | 27 378.00 |
FJ Net sales | 27 378.00 | | 27 378.00 | 27 378.00 |
FR Total operating income (I) | | | 27 378.00 | |
FW Other purchases and external expenses | | | 2 529.00 | |
FX Taxes, duties, and similar payments | | | 172.00 | |
GF Total Operating Expenses (II) | | | 2 702.00 | |
GG - OPERATING RESULT (I - II) | | | 24 677.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 55 000.00 | |
GP Total financial income (V) | | | 55 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 55 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 79 677.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 60.00 | | | 60.00 |
HH Total exceptional expenses (VIII) | 60.00 | | | 60.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -60.00 | | | -60.00 |
HK Income tax | 4 114.00 | 6 179.00 | | 4 114.00 |
HL TOTAL REVENUE (I + III + V + VII) | 82 378.00 | 33 388.00 | | 82 378.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 876.00 | 12 294.00 | | 6 876.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 75 503.00 | 21 094.00 | | 75 503.00 |
| |
| 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 | 1 242 000.00 | | | 1 242 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 242 000.00 | |
I4 DECREASES Grand Total | | | 1 242 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 242 000.00 | | | 1 242 000.00 |
| |
| 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 | 904.00 | 904.00 | | 904.00 |
UX Other trade receivables | 72 920.00 | | | 72 920.00 |
VB VAT | 1 697.00 | | | 1 697.00 |
VM Income taxes | 1 458.00 | | | 1 458.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 33 580.00 | | | 33 580.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 109 654.00 | 109 654.00 | | 109 654.00 |
VW VAT | 12 153.00 | 12 153.00 | | 12 153.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 13 057.00 | 13 057.00 | | 13 057.00 |
