| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 4 756.00 | | 4 756.00 | 4 756.00 |
BD Other fixed assets | 5 000.00 | | 5 000.00 | 5 000.00 |
BJ TOTAL (I) | 659 756.00 | | 659 756.00 | 659 756.00 |
BX Customers and related accounts | 42 000.00 | | 42 000.00 | 42 000.00 |
BZ Other receivables | 362.00 | | 362.00 | 362.00 |
CF Cash and cash equivalents | 34 776.00 | | 34 776.00 | 34 776.00 |
CJ TOTAL (II) | 77 138.00 | | 77 138.00 | 77 138.00 |
CO Grand total (0 to V) | 736 894.00 | | 736 894.00 | 736 894.00 |
CU Other investments | 650 000.00 | | 650 000.00 | 650 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 325 000.00 | 325 000.00 | | 325 000.00 |
DD Legal reserve (1) | 32 500.00 | 32 500.00 | | 32 500.00 |
DG Other reserves | 292 196.00 | 268 263.00 | | 292 196.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 56 347.00 | 56 432.00 | | 56 347.00 |
DL TOTAL (I) | 706 042.00 | 682 196.00 | | 706 042.00 |
DX Trade payables and related accounts | 2 040.00 | 2 040.00 | | 2 040.00 |
DY Tax and social security liabilities | 28 812.00 | 11 155.00 | | 28 812.00 |
EC TOTAL (IV) | 30 852.00 | 13 195.00 | | 30 852.00 |
EE Grand total (I to V) | 736 894.00 | 695 391.00 | | 736 894.00 |
EG Accrued income and payables due within one year | 30 852.00 | 13 195.00 | | 30 852.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 155 000.00 | | 155 000.00 | 155 000.00 |
FJ Net sales | 155 000.00 | | 155 000.00 | 155 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 12 512.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 167 513.00 | |
FW Other purchases and external expenses | | | 3 771.00 | |
FX Taxes, duties, and similar payments | | | 713.00 | |
FY Salaries and Wages | | | 156 147.00 | |
GF Total Operating Expenses (II) | | | 160 632.00 | |
GG - OPERATING RESULT (I - II) | | | 6 881.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 50 356.00 | |
GP Total financial income (V) | | | 50 356.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 50 356.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 57 237.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 890.00 | | | 890.00 |
HL TOTAL REVENUE (I + III + V + VII) | 217 869.00 | 204 243.00 | | 217 869.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 161 522.00 | 147 810.00 | | 161 522.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 56 347.00 | 56 432.00 | | 56 347.00 |
| |
| 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 | 664 130.00 | | 5 000.00 | 664 130.00 |
I3 DECREASES Total Financial Fixed Assets | | 9 375.00 | 659 756.00 | |
I4 DECREASES Grand Total | | 9 375.00 | 659 756.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 664 130.00 | | 5 000.00 | 664 130.00 |
| |
| 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 | 2 040.00 | 2 040.00 | | 2 040.00 |
8C Staff and Related Accounts | 4 572.00 | 4 572.00 | | 4 572.00 |
8E Income Taxes | 890.00 | 890.00 | | 890.00 |
UL Receivables related to investments | 4 756.00 | 4 756.00 | | 4 756.00 |
UX Other trade receivables | 42 000.00 | 42 000.00 | | 42 000.00 |
VB VAT | 362.00 | 362.00 | | 362.00 |
VQ Other Taxes, Duties, and Similar Debts | 9 750.00 | 9 750.00 | | 9 750.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 47 118.00 | 47 118.00 | | 47 118.00 |
VW VAT | 13 600.00 | 13 600.00 | | 13 600.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 30 852.00 | 30 852.00 | | 30 852.00 |
