| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 260 355.00 | | 260 355.00 | 260 355.00 |
BZ Other receivables | 250 403.00 | | 250 403.00 | 250 403.00 |
CF Cash and cash equivalents | 97 334.00 | | 97 334.00 | 97 334.00 |
CJ TOTAL (II) | 347 738.00 | | 347 738.00 | 347 738.00 |
CO Grand total (0 to V) | 608 093.00 | | 608 093.00 | 608 093.00 |
CU Other investments | 260 355.00 | | 260 355.00 | 260 355.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 90 340.00 | | | 90 340.00 |
DD Legal reserve (1) | 9 034.00 | | | 9 034.00 |
DG Other reserves | 280 936.00 | | | 280 936.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 18 302.00 | | | 18 302.00 |
DL TOTAL (I) | 398 612.00 | | | 398 612.00 |
DV Miscellaneous Loans and Financial Debts (4) | 161 189.00 | | | 161 189.00 |
DX Trade payables and related accounts | 1 417.00 | | | 1 417.00 |
DY Tax and social security liabilities | 43 273.00 | | | 43 273.00 |
EA Other liabilities | 3 599.00 | | | 3 599.00 |
EC TOTAL (IV) | 209 480.00 | | | 209 480.00 |
EE Grand total (I to V) | 608 093.00 | | | 608 093.00 |
EG Accrued income and payables due within one year | 209 480.00 | | | 209 480.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 24 000.00 | | 24 000.00 | 24 000.00 |
FJ Net sales | 24 000.00 | | 24 000.00 | 24 000.00 |
FR Total operating income (I) | | | 24 000.00 | |
FW Other purchases and external expenses | | | 6 934.00 | |
FX Taxes, duties, and similar payments | | | 258.00 | |
FY Salaries and Wages | | | 20 699.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 27 894.00 | |
GG - OPERATING RESULT (I - II) | | | -3 894.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 22 806.00 | |
GL Other interest and similar income | | | 80.00 | |
GP Total financial income (V) | | | 22 886.00 | |
GR Interest and similar expenses | | | 2 415.00 | |
GU Total financial expenses (VI) | | | 2 415.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 20 470.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 16 576.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -1 726.00 | | | -1 726.00 |
HL TOTAL REVENUE (I + III + V + VII) | 46 886.00 | | | 46 886.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 28 583.00 | | | 28 583.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 18 302.00 | | | 18 302.00 |
| |
| 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 | 260 355.00 | | | 260 355.00 |
I3 DECREASES Total Financial Fixed Assets | | | 260 355.00 | |
I4 DECREASES Grand Total | | | 260 355.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 260 355.00 | | | 260 355.00 |
| |
| 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 | 1 417.00 | 1 417.00 | | 1 417.00 |
8K Other liabilities (including liabilities related to repo transactions) | 164 790.00 | 164 790.00 | | 164 790.00 |
VP Miscellaneous | 250 404.00 | 250 404.00 | | 250 404.00 |
VQ Other Taxes, Duties, and Similar Debts | 43 274.00 | 43 274.00 | | 43 274.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 250 404.00 | 250 404.00 | | 250 404.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 209 481.00 | 209 481.00 | | 209 481.00 |
