| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 997 760.00 | | 997 760.00 | 997 760.00 |
BX Customers and related accounts | 52 840.00 | 3 024.00 | 49 816.00 | 52 840.00 |
BZ Other receivables | 73 701.00 | | 73 701.00 | 73 701.00 |
CF Cash and cash equivalents | 2 359.00 | | 2 359.00 | 2 359.00 |
CJ TOTAL (II) | 128 900.00 | 3 024.00 | 125 876.00 | 128 900.00 |
CO Grand total (0 to V) | 1 126 660.00 | 3 024.00 | 1 123 636.00 | 1 126 660.00 |
CU Other investments | 997 760.00 | | 997 760.00 | 997 760.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DB Share, merger, contribution premiums, etc. | 7 845.00 | 7 845.00 | | 7 845.00 |
DD Legal reserve (1) | 5 000.00 | 5 000.00 | | 5 000.00 |
DG Other reserves | 540 549.00 | 449 755.00 | | 540 549.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 503 538.00 | 490 794.00 | | 503 538.00 |
DL TOTAL (I) | 1 106 932.00 | 1 003 395.00 | | 1 106 932.00 |
DX Trade payables and related accounts | 8 110.00 | 7 377.00 | | 8 110.00 |
DY Tax and social security liabilities | 8 593.00 | 8 793.00 | | 8 593.00 |
EA Other liabilities | | 80 000.00 | | |
EC TOTAL (IV) | 16 703.00 | 96 170.00 | | 16 703.00 |
EE Grand total (I to V) | 1 123 636.00 | 1 099 564.00 | | 1 123 636.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 41 209.00 | | 41 209.00 | 41 209.00 |
FJ Net sales | 41 209.00 | | 41 209.00 | 41 209.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 836.00 | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 43 047.00 | |
FW Other purchases and external expenses | | | 13 231.00 | |
FX Taxes, duties, and similar payments | | | 2 937.00 | |
GE Other Expenses | | | 1 574.00 | |
GF Total Operating Expenses (II) | | | 17 742.00 | |
GG - OPERATING RESULT (I - II) | | | 25 305.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 488 800.00 | |
GL Other interest and similar income | | | -1 268.00 | |
GP Total financial income (V) | | | 487 532.00 | |
GR Interest and similar expenses | | | 1 063.00 | |
GU Total financial expenses (VI) | | | 1 063.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 486 469.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 511 774.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 8 236.00 | -11 878.00 | | 8 236.00 |
HL TOTAL REVENUE (I + III + V + VII) | 530 579.00 | 496 919.00 | | 530 579.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 27 041.00 | 6 125.00 | | 27 041.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 503 538.00 | 490 794.00 | | 503 538.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 4 860.00 | | 1 836.00 | 4 860.00 |
7B Total provisions for depreciation | 4 860.00 | | 1 836.00 | 4 860.00 |
| |
| 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 | 8 110.00 | 8 110.00 | | 8 110.00 |
VQ Other Taxes, Duties, and Similar Debts | 8 593.00 | 8 593.00 | | 8 593.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 126 541.00 | 123 309.00 | 3 232.00 | 126 541.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 16 703.00 | 16 703.00 | | 16 703.00 |
