| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 1 200 429.00 | | 1 200 429.00 | 1 200 429.00 |
BJ TOTAL (I) | 1 200 429.00 | | 1 200 429.00 | 1 200 429.00 |
BX Customers and related accounts | 62 576.00 | | 62 576.00 | 62 576.00 |
BZ Other receivables | 749.00 | | 749.00 | 749.00 |
CF Cash and cash equivalents | 7 344.00 | | 7 344.00 | 7 344.00 |
CH Prepaid expenses | 2 934.00 | | 2 934.00 | 2 934.00 |
CJ TOTAL (II) | 73 602.00 | | 73 602.00 | 73 602.00 |
CO Grand total (0 to V) | 1 274 031.00 | | 1 274 031.00 | 1 274 031.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 445 130.00 | 445 130.00 | | 445 130.00 |
DD Legal reserve (1) | 44 513.00 | 44 513.00 | | 44 513.00 |
DG Other reserves | 547 539.00 | 507 117.00 | | 547 539.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 220 322.00 | 84 935.00 | | 220 322.00 |
DL TOTAL (I) | 1 257 504.00 | 1 081 695.00 | | 1 257 504.00 |
DX Trade payables and related accounts | 2 832.00 | 1 734.00 | | 2 832.00 |
DY Tax and social security liabilities | 13 695.00 | 18 232.00 | | 13 695.00 |
EC TOTAL (IV) | 16 527.00 | 19 966.00 | | 16 527.00 |
EE Grand total (I to V) | 1 274 031.00 | 1 101 661.00 | | 1 274 031.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 152 146.00 | |
FJ Net sales | | | 152 146.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 152 146.00 | |
FW Other purchases and external expenses | | | 4 280.00 | |
FX Taxes, duties, and similar payments | | | 394.00 | |
FY Salaries and Wages | | | 91 264.00 | |
FZ Social Security Contributions | | | 44 282.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 140 222.00 | |
GG - OPERATING RESULT (I - II) | | | 11 924.00 | |
GP Total financial income (V) | | | 204 330.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 204 330.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 225 672.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 5 350.00 | 5 609.00 | | 5 350.00 |
HL TOTAL REVENUE (I + III + V + VII) | 365 893.00 | 224 058.00 | | 365 893.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 145 571.00 | 139 123.00 | | 145 571.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 220 322.00 | 84 935.00 | | 220 322.00 |
| |
| 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 | 2 832.00 | 2 832.00 | | 2 832.00 |
UL Receivables related to investments | 495 569.00 | 495 568.00 | | 495 569.00 |
UX Other trade receivables | 62 576.00 | | | 62 576.00 |
VP Miscellaneous | 749.00 | | | 749.00 |
VQ Other Taxes, Duties, and Similar Debts | 13 695.00 | 13 695.00 | | 13 695.00 |
VS Prepaid expenses | 2 934.00 | | | 2 934.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 561 828.00 | 561 827.00 | 1.00 | 561 828.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 16 527.00 | 16 527.00 | | 16 527.00 |
