| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 184 994.00 | | 184 994.00 | 184 994.00 |
BX Customers and related accounts | 7 380.00 | | 7 380.00 | 7 380.00 |
BZ Other receivables | 240.00 | | 240.00 | 240.00 |
CF Cash and cash equivalents | 17 026.00 | | 17 026.00 | 17 026.00 |
CH Prepaid expenses | 379.00 | | 379.00 | 379.00 |
CJ TOTAL (II) | 25 025.00 | | 25 025.00 | 25 025.00 |
CO Grand total (0 to V) | 210 019.00 | | 210 019.00 | 210 019.00 |
CU Other investments | 184 994.00 | | 184 994.00 | 184 994.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 13 500.00 | 13 500.00 | | 13 500.00 |
DD Legal reserve (1) | 1 500.00 | 1 500.00 | | 1 500.00 |
DG Other reserves | 181 419.00 | 153 447.00 | | 181 419.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 044.00 | 27 972.00 | | 4 044.00 |
DL TOTAL (I) | 200 463.00 | 196 419.00 | | 200 463.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 381.00 | 51.00 | | 3 381.00 |
DX Trade payables and related accounts | 413.00 | 4 037.00 | | 413.00 |
DY Tax and social security liabilities | 5 763.00 | 7 401.00 | | 5 763.00 |
EC TOTAL (IV) | 9 556.00 | 11 488.00 | | 9 556.00 |
EE Grand total (I to V) | 210 019.00 | 207 908.00 | | 210 019.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 80 550.00 | | 80 550.00 | 80 550.00 |
FJ Net sales | 80 550.00 | | 80 550.00 | 80 550.00 |
FR Total operating income (I) | | | 80 550.00 | |
FW Other purchases and external expenses | | | 2 170.00 | |
FX Taxes, duties, and similar payments | | | 395.00 | |
FY Salaries and Wages | | | 47 369.00 | |
FZ Social Security Contributions | | | 26 572.00 | |
GF Total Operating Expenses (II) | | | 76 506.00 | |
GG - OPERATING RESULT (I - II) | | | 4 044.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GK Income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 044.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 80 550.00 | 103 445.00 | | 80 550.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 76 506.00 | 75 473.00 | | 76 506.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 044.00 | 27 972.00 | | 4 044.00 |
| |
| 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 | 184 994.00 | | | 184 994.00 |
I3 DECREASES Total Financial Fixed Assets | 184 994.00 | | | 184 994.00 |
I4 DECREASES Grand Total | 184 994.00 | | | 184 994.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 184 994.00 | | | 184 994.00 |
NC DECREASES Transfers to advances and down payments | 8.00 | | | 8.00 |
| |
| 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 | 413.00 | 413.00 | | 413.00 |
8D Social Security and Other Social Organizations | 1 353.00 | 1 353.00 | | 1 353.00 |
UX Other trade receivables | 7 380.00 | | | 7 380.00 |
VB VAT | 240.00 | | | 240.00 |
VI Group and Associates | 3 381.00 | 3 381.00 | | 3 381.00 |
VS Prepaid expenses | 379.00 | | | 379.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 999.00 | 7 999.00 | | 7 999.00 |
VW VAT | 4 410.00 | 4 410.00 | | 4 410.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 9 556.00 | 9 556.00 | | 9 556.00 |
