| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 949 900.00 | | 949 900.00 | 949 900.00 |
BZ Other receivables | 545.00 | | 545.00 | 545.00 |
CF Cash and cash equivalents | 45 275.00 | | 45 275.00 | 45 275.00 |
CH Prepaid expenses | 2 032.00 | | 2 032.00 | 2 032.00 |
CJ TOTAL (II) | 47 852.00 | | 47 852.00 | 47 852.00 |
CO Grand total (0 to V) | 997 752.00 | | 997 752.00 | 997 752.00 |
CU Other investments | 949 900.00 | | 949 900.00 | 949 900.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 950 000.00 | 950 000.00 | | 950 000.00 |
DD Legal reserve (1) | 2 227.00 | 1 658.00 | | 2 227.00 |
DG Other reserves | 24 640.00 | 13 837.00 | | 24 640.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 9 218.00 | 11 372.00 | | 9 218.00 |
DL TOTAL (I) | 986 085.00 | 976 867.00 | | 986 085.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 3 750.00 | | |
DX Trade payables and related accounts | 3 231.00 | 2 595.00 | | 3 231.00 |
DY Tax and social security liabilities | 8 436.00 | 4 544.00 | | 8 436.00 |
EC TOTAL (IV) | 11 667.00 | 10 889.00 | | 11 667.00 |
EE Grand total (I to V) | 997 752.00 | 987 756.00 | | 997 752.00 |
EG Accrued income and payables due within one year | 11 667.00 | 10 889.00 | | 11 667.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 162 000.00 | | 162 000.00 | 162 000.00 |
FJ Net sales | 162 000.00 | | 162 000.00 | 162 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 309.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 166 309.00 | |
FW Other purchases and external expenses | | | 11 502.00 | |
FX Taxes, duties, and similar payments | | | 976.00 | |
FY Salaries and Wages | | | 141 928.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 154 406.00 | |
GG - OPERATING RESULT (I - II) | | | 11 903.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 11 903.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 4 309.00 | 2 820.00 | | 4 309.00 |
HE Exceptional expenses on management operations | 150.00 | | | 150.00 |
HH Total exceptional expenses (VIII) | 150.00 | | | 150.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -150.00 | | | -150.00 |
HK Income tax | 2 535.00 | 1 624.00 | | 2 535.00 |
HL TOTAL REVENUE (I + III + V + VII) | 166 309.00 | 164 821.00 | | 166 309.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 157 091.00 | 153 449.00 | | 157 091.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 9 218.00 | 11 372.00 | | 9 218.00 |
| |
| 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 | 949 900.00 | | | 949 900.00 |
I3 DECREASES Total Financial Fixed Assets | | | 949 900.00 | |
I4 DECREASES Grand Total | | | 949 900.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 949 900.00 | | | 949 900.00 |
| |
| 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 | 3 231.00 | 3 231.00 | | 3 231.00 |
8C Staff and Related Accounts | 2 954.00 | 2 954.00 | | 2 954.00 |
8E Income Taxes | 2 535.00 | 2 535.00 | | 2 535.00 |
VB VAT | 445.00 | 445.00 | | 445.00 |
VC Group and associates | 100.00 | 100.00 | | 100.00 |
VQ Other Taxes, Duties, and Similar Debts | 316.00 | 316.00 | | 316.00 |
VS Prepaid expenses | 2 032.00 | 2 032.00 | | 2 032.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 577.00 | 2 577.00 | | 2 577.00 |
VW VAT | 2 631.00 | 2 631.00 | | 2 631.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 667.00 | 11 667.00 | | 11 667.00 |
