| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 382 996.00 | | 2 382 996.00 | 2 382 996.00 |
BX Customers and related accounts | 54 480.00 | | 54 480.00 | 54 480.00 |
BZ Other receivables | 14 128.00 | | 14 128.00 | 14 128.00 |
CF Cash and cash equivalents | 93 152.00 | | 93 152.00 | 93 152.00 |
CJ TOTAL (II) | 161 760.00 | | 161 760.00 | 161 760.00 |
CO Grand total (0 to V) | 2 544 756.00 | | 2 544 756.00 | 2 544 756.00 |
CU Other investments | 2 382 996.00 | | 2 382 996.00 | 2 382 996.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000 000.00 | 170 000.00 | | 2 000 000.00 |
DD Legal reserve (1) | 17 000.00 | 17 000.00 | | 17 000.00 |
DG Other reserves | 41 474.00 | 1 373 108.00 | | 41 474.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 315 280.00 | 608 365.00 | | 315 280.00 |
DL TOTAL (I) | 2 373 754.00 | 2 168 474.00 | | 2 373 754.00 |
DU Loans and Debts from Credit Institutions (3) | 109 755.00 | 215 583.00 | | 109 755.00 |
DV Miscellaneous Loans and Financial Debts (4) | 25 483.00 | 205 123.00 | | 25 483.00 |
DX Trade payables and related accounts | 3 488.00 | 3 472.00 | | 3 488.00 |
DY Tax and social security liabilities | 32 276.00 | 30 041.00 | | 32 276.00 |
EC TOTAL (IV) | 171 002.00 | 454 218.00 | | 171 002.00 |
EE Grand total (I to V) | 2 544 756.00 | 2 622 691.00 | | 2 544 756.00 |
EG Accrued income and payables due within one year | 171 002.00 | 346 144.00 | | 171 002.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 269 800.00 | | 269 800.00 | 269 800.00 |
FJ Net sales | 269 800.00 | | 269 800.00 | 269 800.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 269 801.00 | |
FW Other purchases and external expenses | | | 9 150.00 | |
FX Taxes, duties, and similar payments | | | 776.00 | |
FY Salaries and Wages | | | 228 468.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 238 397.00 | |
GG - OPERATING RESULT (I - II) | | | 31 404.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 300 000.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 300 000.00 | |
GR Interest and similar expenses | | | 6 984.00 | |
GU Total financial expenses (VI) | | | 6 984.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 293 016.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 324 420.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 9 140.00 | 7 183.00 | | 9 140.00 |
HL TOTAL REVENUE (I + III + V + VII) | 569 801.00 | 858 547.00 | | 569 801.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 254 520.00 | 250 182.00 | | 254 520.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 315 280.00 | 608 365.00 | | 315 280.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 25 483.00 | 25 483.00 | | 25 483.00 |
8B Suppliers and Related Accounts | 3 488.00 | 3 488.00 | | 3 488.00 |
VG Loans with a maturity of up to one year at origin | 109 755.00 | 109 755.00 | | 109 755.00 |
VQ Other Taxes, Duties, and Similar Debts | 32 276.00 | 32 276.00 | | 32 276.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 68 608.00 | 68 608.00 | | 68 608.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 171 002.00 | 171 002.00 | | 171 002.00 |
