| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 8 550.00 | 3 163.00 | 5 386.00 | 8 550.00 |
BD Other fixed assets | 170.00 | | 170.00 | 170.00 |
BJ TOTAL (I) | 158 479.00 | 3 163.00 | 155 315.00 | 158 479.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 38 754.00 | | 38 754.00 | 38 754.00 |
CF Cash and cash equivalents | 29 189.00 | | 29 189.00 | 29 189.00 |
CJ TOTAL (II) | 67 943.00 | | 67 943.00 | 67 943.00 |
CO Grand total (0 to V) | 226 422.00 | 3 163.00 | 223 259.00 | 226 422.00 |
CU Other investments | 149 759.00 | | 149 759.00 | 149 759.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 101 760.00 | 101 760.00 | | 101 760.00 |
DD Legal reserve (1) | 10 176.00 | 10 176.00 | | 10 176.00 |
DG Other reserves | 101 548.00 | 99 866.00 | | 101 548.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 122.00 | 1 682.00 | | 1 122.00 |
DL TOTAL (I) | 214 606.00 | 213 484.00 | | 214 606.00 |
DW Advances and down payments received on current orders | 5 369.00 | | | 5 369.00 |
DX Trade payables and related accounts | 1 860.00 | 1 800.00 | | 1 860.00 |
DY Tax and social security liabilities | 1 424.00 | 1 499.00 | | 1 424.00 |
EA Other liabilities | | 3 618.00 | | |
EC TOTAL (IV) | 8 653.00 | 6 917.00 | | 8 653.00 |
EE Grand total (I to V) | 223 259.00 | 220 401.00 | | 223 259.00 |
EG Accrued income and payables due within one year | 3 284.00 | 6 917.00 | | 3 284.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 14 000.00 | | 14 000.00 | 14 000.00 |
FJ Net sales | 14 000.00 | | 14 000.00 | 14 000.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 14 000.00 | |
FW Other purchases and external expenses | | | 6 527.00 | |
FX Taxes, duties, and similar payments | | | 253.00 | |
FY Salaries and Wages | | | 4 513.00 | |
FZ Social Security Contributions | | | 839.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 855.00 | |
GE Other Expenses | | | 81.00 | |
GF Total Operating Expenses (II) | | | 13 068.00 | |
GG - OPERATING RESULT (I - II) | | | 932.00 | |
GL Other interest and similar income | | | 5.00 | |
GP Total financial income (V) | | | 5.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 5.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 937.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -185.00 | -865.00 | | -185.00 |
HL TOTAL REVENUE (I + III + V + VII) | 14 005.00 | 14 008.00 | | 14 005.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 883.00 | 12 326.00 | | 12 883.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 122.00 | 1 682.00 | | 1 122.00 |
| |
| 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 | 1 860.00 | 1 860.00 | | 1 860.00 |
VP Miscellaneous | 38 754.00 | 38 754.00 | | 38 754.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 424.00 | 1 424.00 | | 1 424.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 38 754.00 | 38 754.00 | | 38 754.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 284.00 | 3 284.00 | | 3 284.00 |
