| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 31 583.00 | | 31 583.00 | 31 583.00 |
BJ TOTAL (I) | 191 583.00 | | 191 583.00 | 191 583.00 |
BZ Other receivables | 1 873.00 | | 1 873.00 | 1 873.00 |
CF Cash and cash equivalents | 40 118.00 | | 40 118.00 | 40 118.00 |
CH Prepaid expenses | 110.00 | | 110.00 | 110.00 |
CJ TOTAL (II) | 42 101.00 | | 42 101.00 | 42 101.00 |
CO Grand total (0 to V) | 233 685.00 | | 233 685.00 | 233 685.00 |
CU Other investments | 160 000.00 | | 160 000.00 | 160 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 23 000.00 | 23 000.00 | | 23 000.00 |
DD Legal reserve (1) | 2 300.00 | 2 300.00 | | 2 300.00 |
DG Other reserves | 171 037.00 | 56 910.00 | | 171 037.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7 871.00 | 244 126.00 | | 7 871.00 |
DL TOTAL (I) | 204 208.00 | 326 337.00 | | 204 208.00 |
DX Trade payables and related accounts | 1 515.00 | 1 485.00 | | 1 515.00 |
DY Tax and social security liabilities | 18 768.00 | 20 371.00 | | 18 768.00 |
EA Other liabilities | 9 192.00 | 9 192.00 | | 9 192.00 |
EC TOTAL (IV) | 29 476.00 | 31 049.00 | | 29 476.00 |
EE Grand total (I to V) | 233 685.00 | 357 387.00 | | 233 685.00 |
EG Accrued income and payables due within one year | | 31 049.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 76 609.00 | |
FJ Net sales | | | 76 609.00 | |
FQ Other income | | | 13.00 | |
FR Total operating income (I) | | | 76 622.00 | |
FW Other purchases and external expenses | | | 6 106.00 | |
FX Taxes, duties, and similar payments | | | 780.00 | |
FY Salaries and Wages | | | 39 339.00 | |
FZ Social Security Contributions | | | 23 417.00 | |
GF Total Operating Expenses (II) | | | 69 644.00 | |
GG - OPERATING RESULT (I - II) | | | 6 977.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 973.00 | |
GP Total financial income (V) | | | 1 973.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 973.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 8 951.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | | 20.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 20.00 | | |
HK Income tax | 1 080.00 | 2 531.00 | | 1 080.00 |
HL TOTAL REVENUE (I + III + V + VII) | 78 596.00 | 306 152.00 | | 78 596.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 70 724.00 | 62 026.00 | | 70 724.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 7 871.00 | 244 126.00 | | 7 871.00 |
| |
| 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 | 216 679.00 | | | 216 679.00 |
I3 DECREASES Total Financial Fixed Assets | | 25 095.00 | 191 584.00 | |
I4 DECREASES Grand Total | | 25 095.00 | 191 584.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 216 679.00 | | | 216 679.00 |
| |
| 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 | 1 516.00 | 1 516.00 | | 1 516.00 |
8C Staff and Related Accounts | 9 827.00 | 9 827.00 | | 9 827.00 |
8D Social Security and Other Social Organizations | 6 557.00 | 6 557.00 | | 6 557.00 |
8K Other liabilities (including liabilities related to repo transactions) | 9 193.00 | 9 193.00 | | 9 193.00 |
UL Receivables related to investments | 31 584.00 | | 31 584.00 | 31 584.00 |
VB VAT | 274.00 | 274.00 | | 274.00 |
VM Income taxes | 789.00 | 789.00 | | 789.00 |
VN Other taxes, similar payments | 810.00 | 810.00 | | 810.00 |
VQ Other Taxes, Duties, and Similar Debts | 415.00 | 415.00 | | 415.00 |
VS Prepaid expenses | 110.00 | 110.00 | | 110.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 33 567.00 | 1 983.00 | 31 584.00 | 33 567.00 |
VW VAT | 1 970.00 | 1 970.00 | | 1 970.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 29 477.00 | 29 477.00 | | 29 477.00 |
