| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BF Loans | 600 000.00 | | 600 000.00 | 600 000.00 |
BH Other financial assets | | | | |
BJ TOTAL (I) | 632 500.00 | | 632 500.00 | 632 500.00 |
BT Goods | | | | |
BX Customers and related accounts | 103 500.00 | | 103 500.00 | 103 500.00 |
BZ Other receivables | 2 903.00 | | 2 903.00 | 2 903.00 |
CD Marketable securities | 1 059 058.00 | | 1 059 058.00 | 1 059 058.00 |
CF Cash and cash equivalents | 15 643.00 | | 15 643.00 | 15 643.00 |
CH Prepaid expenses | 1 583.00 | | 1 583.00 | 1 583.00 |
CJ TOTAL (II) | 1 182 686.00 | | 1 182 686.00 | 1 182 686.00 |
CO Grand total (0 to V) | 1 815 186.00 | | 1 815 186.00 | 1 815 186.00 |
CU Other investments | 32 500.00 | | 32 500.00 | 32 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DH Retained earnings | 1 793 471.00 | 1 797 654.00 | | 1 793 471.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7 140.00 | -4 183.00 | | 7 140.00 |
DL TOTAL (I) | 1 809 411.00 | 1 802 271.00 | | 1 809 411.00 |
DU Loans and Debts from Credit Institutions (3) | 28.00 | 29.00 | | 28.00 |
DV Miscellaneous Loans and Financial Debts (4) | 754.00 | 604.00 | | 754.00 |
DX Trade payables and related accounts | 3 274.00 | 9 863.00 | | 3 274.00 |
DY Tax and social security liabilities | 1 719.00 | 860.00 | | 1 719.00 |
EC TOTAL (IV) | 5 775.00 | 11 356.00 | | 5 775.00 |
EE Grand total (I to V) | 1 815 186.00 | 1 813 627.00 | | 1 815 186.00 |
EG Accrued income and payables due within one year | 5 775.00 | 11 356.00 | | 5 775.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | 30 000.00 | 30 000.00 | |
FJ Net sales | | 30 000.00 | 30 000.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 30 001.00 | |
FS Purchases of goods (including customs duties) | | | 20 066.00 | |
FT Inventory change (goods) | | | 894.00 | |
FW Other purchases and external expenses | | | 12 043.00 | |
FX Taxes, duties, and similar payments | | | 581.00 | |
GE Other Expenses | | | 25.00 | |
GF Total Operating Expenses (II) | | | 33 609.00 | |
GG - OPERATING RESULT (I - II) | | | -3 608.00 | |
GL Other interest and similar income | | | 6 075.00 | |
GP Total financial income (V) | | | 6 075.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 6 075.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 467.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 4 752.00 | | | 4 752.00 |
HB Exceptional income from capital transactions | 152.00 | | | 152.00 |
HD Total exceptional income (VII) | 4 905.00 | | | 4 905.00 |
HE Exceptional expenses on management operations | 80.00 | | | 80.00 |
HF Exceptional expenses on capital transactions | 152.00 | | | 152.00 |
HH Total exceptional expenses (VIII) | 232.00 | | | 232.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 4 673.00 | | | 4 673.00 |
HL TOTAL REVENUE (I + III + V + VII) | 40 981.00 | 8 814.00 | | 40 981.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 33 841.00 | 12 997.00 | | 33 841.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 7 140.00 | -4 183.00 | | 7 140.00 |
| |
| 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 | 632 652.00 | | | 632 652.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 152.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 152.00 | 632 500.00 | |
I4 DECREASES Grand Total | | 152.00 | 632 500.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 632 652.00 | | | 632 652.00 |
| |
| 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 | 3 274.00 | 3 274.00 | | 3 274.00 |
UP Loans | 600 000.00 | | | 600 000.00 |
UX Other trade receivables | 103 500.00 | | | 103 500.00 |
VB VAT | 1 052.00 | | | 1 052.00 |
VG Loans with a maturity of up to one year at origin | 28.00 | 28.00 | | 28.00 |
VI Group and Associates | 754.00 | 754.00 | | 754.00 |
VQ Other Taxes, Duties, and Similar Debts | 273.00 | 273.00 | | 273.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 851.00 | | | 1 851.00 |
VS Prepaid expenses | 1 583.00 | | | 1 583.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 707 986.00 | 107 986.00 | 600 000.00 | 707 986.00 |
VW VAT | 1 446.00 | 1 446.00 | | 1 446.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 775.00 | 5 775.00 | | 5 775.00 |
