| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 089 739.00 | | 2 089 739.00 | 2 089 739.00 |
BX Customers and related accounts | 72 000.00 | | 72 000.00 | 72 000.00 |
BZ Other receivables | 34 277.00 | | 34 277.00 | 34 277.00 |
CF Cash and cash equivalents | 592 068.00 | | 592 068.00 | 592 068.00 |
CJ TOTAL (II) | 698 345.00 | | 698 345.00 | 698 345.00 |
CO Grand total (0 to V) | 2 788 084.00 | | 2 788 084.00 | 2 788 084.00 |
CU Other investments | 2 089 739.00 | | 2 089 739.00 | 2 089 739.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 12 500.00 | 12 500.00 | | 12 500.00 |
DD Legal reserve (1) | 1 250.00 | 1 250.00 | | 1 250.00 |
DG Other reserves | 2 200 000.00 | 2 200 000.00 | | 2 200 000.00 |
DH Retained earnings | 389 743.00 | 356 887.00 | | 389 743.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 82 559.00 | 32 856.00 | | 82 559.00 |
DL TOTAL (I) | 2 686 052.00 | 2 603 493.00 | | 2 686 052.00 |
DX Trade payables and related accounts | 3 610.00 | 3 610.00 | | 3 610.00 |
DY Tax and social security liabilities | 98 422.00 | 96 738.00 | | 98 422.00 |
EC TOTAL (IV) | 102 032.00 | 100 348.00 | | 102 032.00 |
EE Grand total (I to V) | 2 788 084.00 | 2 703 841.00 | | 2 788 084.00 |
EG Accrued income and payables due within one year | 102 032.00 | 100 348.00 | | 102 032.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 144 000.00 | | 144 000.00 | 144 000.00 |
FJ Net sales | 144 000.00 | | 144 000.00 | 144 000.00 |
FR Total operating income (I) | | | 144 000.00 | |
FW Other purchases and external expenses | | | 6 227.00 | |
FX Taxes, duties, and similar payments | | | 2 978.00 | |
FY Salaries and Wages | | | 118 006.00 | |
FZ Social Security Contributions | | | 45 349.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 172 560.00 | |
GG - OPERATING RESULT (I - II) | | | -28 559.00 | |
GH Attributed profit or transferred loss (III) | | | 124 564.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 96 005.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 13 446.00 | 25 434.00 | | 13 446.00 |
HL TOTAL REVENUE (I + III + V + VII) | 268 565.00 | 234 058.00 | | 268 565.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 186 006.00 | 201 202.00 | | 186 006.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 82 559.00 | 32 856.00 | | 82 559.00 |
| |
| 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 | 2 089 739.00 | | | 2 089 739.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 089 739.00 | | | 2 089 739.00 |
| |
| 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 | 3 610.00 | 3 610.00 | | 3 610.00 |
8C Staff and Related Accounts | 25 867.00 | 25 867.00 | | 25 867.00 |
8D Social Security and Other Social Organizations | 22 432.00 | 22 432.00 | | 22 432.00 |
8E Income Taxes | 47 723.00 | 47 723.00 | | 47 723.00 |
UX Other trade receivables | 72 000.00 | 72 000.00 | | 72 000.00 |
VM Income taxes | 34 277.00 | 34 277.00 | | 34 277.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 106 277.00 | 106 277.00 | | 106 277.00 |
VW VAT | 2 400.00 | 2 400.00 | | 2 400.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 102 032.00 | 102 032.00 | | 102 032.00 |
