| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 532 820.00 | | 532 820.00 | 532 820.00 |
BX Customers and related accounts | 164 000.00 | | 164 000.00 | 164 000.00 |
BZ Other receivables | 605 646.00 | | 605 646.00 | 605 646.00 |
CF Cash and cash equivalents | 40 149.00 | | 40 149.00 | 40 149.00 |
CH Prepaid expenses | 148.00 | | 148.00 | 148.00 |
CJ TOTAL (II) | 809 943.00 | | 809 943.00 | 809 943.00 |
CO Grand total (0 to V) | 1 342 763.00 | | 1 342 763.00 | 1 342 763.00 |
CU Other investments | 532 820.00 | | 532 820.00 | 532 820.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 513 840.00 | 513 840.00 | | 513 840.00 |
DD Legal reserve (1) | 19 281.00 | 10 774.00 | | 19 281.00 |
DG Other reserves | 362 609.00 | 200 985.00 | | 362 609.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 115 741.00 | 170 131.00 | | 115 741.00 |
DL TOTAL (I) | 1 011 471.00 | 895 730.00 | | 1 011 471.00 |
DV Miscellaneous Loans and Financial Debts (4) | 77 813.00 | 84 849.00 | | 77 813.00 |
DX Trade payables and related accounts | 780.00 | 788.00 | | 780.00 |
DY Tax and social security liabilities | 52 615.00 | 4 818.00 | | 52 615.00 |
EA Other liabilities | 85.00 | 18.00 | | 85.00 |
EB Prepaid income (2) | 200 000.00 | 150 000.00 | | 200 000.00 |
EC TOTAL (IV) | 331 292.00 | 240 474.00 | | 331 292.00 |
EE Grand total (I to V) | 1 342 763.00 | 1 136 204.00 | | 1 342 763.00 |
EG Accrued income and payables due within one year | 331 292.00 | 240 474.00 | | 331 292.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 200 000.00 | | 200 000.00 | 200 000.00 |
FJ Net sales | 200 000.00 | | 200 000.00 | 200 000.00 |
FO Operating subsidies | | | 1 378.00 | |
FQ Other income | | | 903.00 | |
FR Total operating income (I) | | | 202 281.00 | |
FW Other purchases and external expenses | | | 5 022.00 | |
FX Taxes, duties, and similar payments | | | 2 004.00 | |
FY Salaries and Wages | | | 147 095.00 | |
FZ Social Security Contributions | | | 8 500.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 162 621.00 | |
GG - OPERATING RESULT (I - II) | | | 39 660.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 76 940.00 | |
GL Other interest and similar income | | | 8 120.00 | |
GP Total financial income (V) | | | 85 060.00 | |
GR Interest and similar expenses | | | 28.00 | |
GU Total financial expenses (VI) | | | 28.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 85 033.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 124 693.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 20.00 | | |
HD Total exceptional income (VII) | | 20.00 | | |
HF Exceptional expenses on capital transactions | | 20.00 | | |
HH Total exceptional expenses (VIII) | | 20.00 | | |
HK Income tax | 8 952.00 | 5 236.00 | | 8 952.00 |
HL TOTAL REVENUE (I + III + V + VII) | 287 341.00 | 311 158.00 | | 287 341.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 171 601.00 | 141 026.00 | | 171 601.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 115 741.00 | 170 131.00 | | 115 741.00 |
| |
| 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 | 532 820.00 | | | 532 820.00 |
I3 DECREASES Total Financial Fixed Assets | | | 532 820.00 | |
I4 DECREASES Grand Total | | | 532 820.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 532 820.00 | | | 532 820.00 |
| |
| 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 | 780.00 | 780.00 | | 780.00 |
8C Staff and Related Accounts | 2 701.00 | 2 701.00 | | 2 701.00 |
8D Social Security and Other Social Organizations | 4 322.00 | 4 322.00 | | 4 322.00 |
8E Income Taxes | 2 201.00 | 2 201.00 | | 2 201.00 |
8K Other liabilities (including liabilities related to repo transactions) | 85.00 | 85.00 | | 85.00 |
8L Deferred income | 200 000.00 | 200 000.00 | | 200 000.00 |
UX Other trade receivables | 164 000.00 | | | 164 000.00 |
VB VAT | 130.00 | | | 130.00 |
VC Group and associates | 605 102.00 | | | 605 102.00 |
VI Group and Associates | 77 813.00 | 77 813.00 | | 77 813.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 600.00 | 3 600.00 | | 3 600.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 414.00 | | | 414.00 |
VS Prepaid expenses | 148.00 | | | 148.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 769 794.00 | 769 794.00 | | 769 794.00 |
VW VAT | 39 791.00 | 39 791.00 | | 39 791.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 331 292.00 | 331 292.00 | | 331 292.00 |
