| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 28 320.00 | 2 791.00 | 25 529.00 | 28 320.00 |
BJ TOTAL (I) | 28 320.00 | 2 791.00 | 25 529.00 | 28 320.00 |
BX Customers and related accounts | 1 263 004.00 | | 1 263 004.00 | 1 263 004.00 |
BZ Other receivables | 134.00 | | 134.00 | 134.00 |
CF Cash and cash equivalents | 8 356.00 | | 8 356.00 | 8 356.00 |
CJ TOTAL (II) | 1 271 494.00 | | 1 271 494.00 | 1 271 494.00 |
CO Grand total (0 to V) | 1 299 814.00 | 2 791.00 | 1 297 023.00 | 1 299 814.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | | | 7 500.00 |
DC Revaluation differences | 6.00 | | | 6.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 50 000.00 | | | 50 000.00 |
DL TOTAL (I) | 57 500.00 | | | 57 500.00 |
DV Miscellaneous Loans and Financial Debts (4) | 30 000.00 | | | 30 000.00 |
DX Trade payables and related accounts | 29 347.00 | | | 29 347.00 |
DY Tax and social security liabilities | 51 995.00 | | | 51 995.00 |
EA Other liabilities | 1 128 181.00 | | | 1 128 181.00 |
EC TOTAL (IV) | 1 239 523.00 | | | 1 239 523.00 |
EE Grand total (I to V) | 1 297 023.00 | | | 1 297 023.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 658 122.00 | | 1 658 122.00 | 1 658 122.00 |
FJ Net sales | 1 658 122.00 | | 1 658 122.00 | 1 658 122.00 |
FR Total operating income (I) | | | 1 658 122.00 | |
FW Other purchases and external expenses | | | 1 553 336.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 791.00 | |
GF Total Operating Expenses (II) | | | 1 556 127.00 | |
GG - OPERATING RESULT (I - II) | | | 101 995.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 101 995.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 51 995.00 | | | 51 995.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 658 122.00 | | | 1 658 122.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 608 122.00 | | | 1 608 122.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 50 000.00 | | | 50 000.00 |
| |
| 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 | | | 28 320.00 | |
I4 DECREASES Grand Total | | | 28 320.00 | |
IO DECREASES Total including other intangible assets | | | 28 320.00 | |
KD ACQUISITIONS Total including other intangible assets | | | 28 320.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 2 791.00 | | |
PE DEPRECIATION Total including other intangible assets | | 2 791.00 | | |
| |
| 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 | 29 347.00 | 29 347.00 | | 29 347.00 |
8E Income Taxes | 51 995.00 | 51 995.00 | | 51 995.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 128 181.00 | 1 128 181.00 | | 1 128 181.00 |
UX Other trade receivables | 1 263 004.00 | 1 263 004.00 | | 1 263 004.00 |
VB VAT | 134.00 | 134.00 | | 134.00 |
VI Group and Associates | 30 000.00 | 30 000.00 | | 30 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 263 138.00 | 1 263 138.00 | | 1 263 138.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 239 523.00 | 1 239 523.00 | | 1 239 523.00 |
