| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 902 080.00 | | 902 080.00 | 902 080.00 |
BX Customers and related accounts | 7 981.00 | | 7 981.00 | 7 981.00 |
BZ Other receivables | 184 578.00 | | 184 578.00 | 184 578.00 |
CF Cash and cash equivalents | 7 727.00 | | 7 727.00 | 7 727.00 |
CJ TOTAL (II) | 200 286.00 | | 200 286.00 | 200 286.00 |
CO Grand total (0 to V) | 1 102 366.00 | | 1 102 366.00 | 1 102 366.00 |
CU Other investments | 902 080.00 | | 902 080.00 | 902 080.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 987 000.00 | | | 987 000.00 |
DD Legal reserve (1) | 4 130.00 | | | 4 130.00 |
DG Other reserves | 76.00 | | | 76.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 102 635.00 | | | 102 635.00 |
DL TOTAL (I) | 1 093 842.00 | | | 1 093 842.00 |
DX Trade payables and related accounts | 4 103.00 | | | 4 103.00 |
DY Tax and social security liabilities | 2 453.00 | | | 2 453.00 |
EA Other liabilities | 1 966.00 | | | 1 966.00 |
EC TOTAL (IV) | 8 524.00 | | | 8 524.00 |
EE Grand total (I to V) | 1 102 366.00 | | | 1 102 366.00 |
EG Accrued income and payables due within one year | 8 524.00 | | | 8 524.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 24 965.00 | | 24 965.00 | 24 965.00 |
FJ Net sales | 24 965.00 | | 24 965.00 | 24 965.00 |
FR Total operating income (I) | | | 24 965.00 | |
FW Other purchases and external expenses | | | 4 356.00 | |
FX Taxes, duties, and similar payments | | | 582.00 | |
FY Salaries and Wages | | | 17 846.00 | |
FZ Social Security Contributions | | | 18 865.00 | |
GF Total Operating Expenses (II) | | | 41 650.00 | |
GG - OPERATING RESULT (I - II) | | | -16 685.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 100 035.00 | |
GP Total financial income (V) | | | 100 035.00 | |
GR Interest and similar expenses | | | 13.00 | |
GU Total financial expenses (VI) | | | 13.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 100 021.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 83 335.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 19 300.00 | | | 19 300.00 |
HD Total exceptional income (VII) | 19 300.00 | | | 19 300.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 19 300.00 | | | 19 300.00 |
HL TOTAL REVENUE (I + III + V + VII) | 144 300.00 | | | 144 300.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 41 664.00 | | | 41 664.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 102 635.00 | | | 102 635.00 |
| |
| 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 | 889 580.00 | | 12 500.00 | 889 580.00 |
I3 DECREASES Total Financial Fixed Assets | | | 902 080.00 | |
I4 DECREASES Grand Total | | | 902 080.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 889 580.00 | | 12 500.00 | 889 580.00 |
| |
| 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 | 4 103.00 | 4 103.00 | | 4 103.00 |
8D Social Security and Other Social Organizations | 976.00 | 976.00 | | 976.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 966.00 | 1 966.00 | | 1 966.00 |
UX Other trade receivables | 7 981.00 | 7 981.00 | | 7 981.00 |
VB VAT | 993.00 | 993.00 | | 993.00 |
VM Income taxes | 1 130.00 | 1 130.00 | | 1 130.00 |
VQ Other Taxes, Duties, and Similar Debts | 231.00 | 231.00 | | 231.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 182 454.00 | 182 454.00 | | 182 454.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 192 559.00 | 192 559.00 | | 192 559.00 |
VW VAT | 1 246.00 | 1 246.00 | | 1 246.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 8 524.00 | 8 524.00 | | 8 524.00 |
