| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 1 054 947.00 | | 1 054 947.00 | 1 054 947.00 |
BJ TOTAL (I) | 1 054 947.00 | | 1 054 947.00 | 1 054 947.00 |
BX Customers and related accounts | 231 126.00 | | 231 126.00 | 231 126.00 |
BZ Other receivables | 349 790.00 | | 349 790.00 | 349 790.00 |
CF Cash and cash equivalents | 199 843.00 | | 199 843.00 | 199 843.00 |
CH Prepaid expenses | 1 151.00 | | 1 151.00 | 1 151.00 |
CJ TOTAL (II) | 781 910.00 | | 781 910.00 | 781 910.00 |
CO Grand total (0 to V) | 1 836 857.00 | | 1 836 857.00 | 1 836 857.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000 000.00 | 1 000 000.00 | | 1 000 000.00 |
DD Legal reserve (1) | 100 000.00 | 100 000.00 | | 100 000.00 |
DG Other reserves | 84 573.00 | 55 964.00 | | 84 573.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 350 802.00 | 128 609.00 | | 350 802.00 |
DL TOTAL (I) | 1 535 375.00 | 1 284 573.00 | | 1 535 375.00 |
DV Miscellaneous Loans and Financial Debts (4) | 112 500.00 | 71 164.00 | | 112 500.00 |
DX Trade payables and related accounts | 4 832.00 | 4 096.00 | | 4 832.00 |
DY Tax and social security liabilities | 184 149.00 | 114 160.00 | | 184 149.00 |
EC TOTAL (IV) | 301 482.00 | 189 420.00 | | 301 482.00 |
EE Grand total (I to V) | 1 836 857.00 | 1 473 993.00 | | 1 836 857.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 467 605.00 | |
FJ Net sales | | | 467 605.00 | |
FQ Other income | | | 4 132.00 | |
FR Total operating income (I) | | | 471 737.00 | |
FW Other purchases and external expenses | | | 49 213.00 | |
FX Taxes, duties, and similar payments | | | 17 087.00 | |
FY Salaries and Wages | | | 209 786.00 | |
FZ Social Security Contributions | | | 138 357.00 | |
GE Other Expenses | | | 40.00 | |
GF Total Operating Expenses (II) | | | 414 483.00 | |
GG - OPERATING RESULT (I - II) | | | 57 254.00 | |
GP Total financial income (V) | | | 311 303.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 311 303.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 368 556.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 7.00 | 1 825.00 | | 7.00 |
HH Total exceptional expenses (VIII) | 1 244.00 | 1 280.00 | | 1 244.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 237.00 | 545.00 | | -1 237.00 |
HK Income tax | 16 517.00 | 11 003.00 | | 16 517.00 |
HL TOTAL REVENUE (I + III + V + VII) | 783 047.00 | 521 800.00 | | 783 047.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 432 244.00 | 393 190.00 | | 432 244.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 350 802.00 | 128 609.00 | | 350 802.00 |
| |
| 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 | 1 054 947.00 | | | 1 054 947.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 054 947.00 | |
I4 DECREASES Grand Total | | | 1 054 947.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 054 947.00 | | | 1 054 947.00 |
| |
| 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 | 4 832.00 | 4 832.00 | | 4 832.00 |
8K Other liabilities (including liabilities related to repo transactions) | 112 500.00 | 112 500.00 | | 112 500.00 |
UX Other trade receivables | 231 126.00 | | | 231 126.00 |
VP Miscellaneous | 349 790.00 | | | 349 790.00 |
VQ Other Taxes, Duties, and Similar Debts | 184 149.00 | 184 149.00 | | 184 149.00 |
VS Prepaid expenses | 1 151.00 | | | 1 151.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 582 067.00 | 582 067.00 | | 582 067.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 301 482.00 | 301 482.00 | | 301 482.00 |
