| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 1 000.00 | | 1 000.00 | 1 000.00 |
BJ TOTAL (I) | 730 980.00 | | 730 980.00 | 730 980.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | | | | |
BZ Other receivables | 389 675.00 | | 389 675.00 | 389 675.00 |
CF Cash and cash equivalents | 209 334.00 | | 209 334.00 | 209 334.00 |
CH Prepaid expenses | 9 655.00 | | 9 655.00 | 9 655.00 |
CJ TOTAL (II) | 608 663.00 | | 608 663.00 | 608 663.00 |
CO Grand total (0 to V) | 1 339 643.00 | | 1 339 643.00 | 1 339 643.00 |
CU Other investments | 729 980.00 | | 729 980.00 | 729 980.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 650 000.00 | 650 000.00 | | 650 000.00 |
DD Legal reserve (1) | 65 000.00 | 65 000.00 | | 65 000.00 |
DG Other reserves | 501 739.00 | 331 871.00 | | 501 739.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 120 385.00 | 169 868.00 | | 120 385.00 |
DL TOTAL (I) | 1 337 124.00 | 1 216 739.00 | | 1 337 124.00 |
DU Loans and Debts from Credit Institutions (3) | 14.00 | 14.00 | | 14.00 |
DX Trade payables and related accounts | 2 036.00 | 4 064.00 | | 2 036.00 |
DY Tax and social security liabilities | 469.00 | 2 319.00 | | 469.00 |
EC TOTAL (IV) | 2 519.00 | 6 396.00 | | 2 519.00 |
EE Grand total (I to V) | 1 339 643.00 | 1 223 135.00 | | 1 339 643.00 |
EG Accrued income and payables due within one year | | 6 396.00 | | |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 14.00 | 14.00 | | 14.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 23 936.00 | |
FR Total operating income (I) | | | 23 936.00 | |
FW Other purchases and external expenses | | | 55 816.00 | |
FX Taxes, duties, and similar payments | | | 631.00 | |
GF Total Operating Expenses (II) | | | 56 447.00 | |
GG - OPERATING RESULT (I - II) | | | -32 510.00 | |
GP Total financial income (V) | | | 152 895.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 152 895.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 120 385.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | | 62.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -62.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 176 831.00 | 224 675.00 | | 176 831.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 56 447.00 | 54 807.00 | | 56 447.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 120 385.00 | 169 868.00 | | 120 385.00 |
| |
| 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 | 730 980.00 | | | 730 980.00 |
I3 DECREASES Total Financial Fixed Assets | | | 730 980.00 | |
I4 DECREASES Grand Total | | | 730 980.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 730 980.00 | | | 730 980.00 |
| |
| 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 | 2 036.00 | 2 036.00 | | 2 036.00 |
8D Social Security and Other Social Organizations | 469.00 | 469.00 | | 469.00 |
UT Other financial assets | 1 000.00 | | 1 000.00 | 1 000.00 |
VG Loans with a maturity of up to one year at origin | 14.00 | 14.00 | | 14.00 |
VP Miscellaneous | 389 675.00 | 389 675.00 | | 389 675.00 |
VS Prepaid expenses | 9 655.00 | 9 655.00 | | 9 655.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 400 329.00 | 399 329.00 | 1 000.00 | 400 329.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 519.00 | 2 519.00 | | 2 519.00 |
