| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 201 015.00 | | 201 015.00 | 201 015.00 |
BX Customers and related accounts | 1 800.00 | | 1 800.00 | 1 800.00 |
BZ Other receivables | 123 297.00 | | 123 297.00 | 123 297.00 |
CF Cash and cash equivalents | 11 373.00 | | 11 373.00 | 11 373.00 |
CJ TOTAL (II) | 136 470.00 | | 136 470.00 | 136 470.00 |
CO Grand total (0 to V) | 337 485.00 | | 337 485.00 | 337 485.00 |
CU Other investments | 201 000.00 | | 201 000.00 | 201 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | | | 200 000.00 |
DD Legal reserve (1) | 3 200.00 | | | 3 200.00 |
DG Other reserves | 29 306.00 | | | 29 306.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 21 804.00 | | | 21 804.00 |
DL TOTAL (I) | 254 311.00 | | | 254 311.00 |
DV Miscellaneous Loans and Financial Debts (4) | 82 071.00 | | | 82 071.00 |
DX Trade payables and related accounts | 1 102.00 | | | 1 102.00 |
EC TOTAL (IV) | 83 174.00 | | | 83 174.00 |
EE Grand total (I to V) | 337 485.00 | | | 337 485.00 |
EG Accrued income and payables due within one year | 83 174.00 | | | 83 174.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 18 832.00 | | 18 832.00 | 18 832.00 |
FJ Net sales | 18 832.00 | | 18 832.00 | 18 832.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 18 833.00 | |
FW Other purchases and external expenses | | | 26 688.00 | |
FX Taxes, duties, and similar payments | | | 149.00 | |
GF Total Operating Expenses (II) | | | 26 837.00 | |
GG - OPERATING RESULT (I - II) | | | -8 004.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 30 000.00 | |
GL Other interest and similar income | | | 110.00 | |
GP Total financial income (V) | | | 30 110.00 | |
GR Interest and similar expenses | | | 309.00 | |
GU Total financial expenses (VI) | | | 309.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 29 800.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 21 796.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -8.00 | | | -8.00 |
HL TOTAL REVENUE (I + III + V + VII) | 48 943.00 | | | 48 943.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 27 138.00 | | | 27 138.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 21 804.00 | | | 21 804.00 |
| |
| 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 | 201 015.00 | | | 201 015.00 |
I3 DECREASES Total Financial Fixed Assets | | | 201 015.00 | |
I4 DECREASES Grand Total | | | 201 015.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 201 015.00 | | | 201 015.00 |
| |
| 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 | 1 102.00 | 1 102.00 | | 1 102.00 |
UT Other financial assets | 15.00 | | | 15.00 |
UX Other trade receivables | 1 800.00 | | | 1 800.00 |
VB VAT | 575.00 | | | 575.00 |
VC Group and associates | 101 894.00 | | | 101 894.00 |
VI Group and Associates | 82 071.00 | 82 071.00 | | 82 071.00 |
VM Income taxes | 20 827.00 | | | 20 827.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 125 112.00 | 125 097.00 | 15.00 | 125 112.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 83 174.00 | 83 174.00 | | 83 174.00 |
