| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 79 420.00 | | 79 420.00 | 79 420.00 |
BZ Other receivables | 59 993.00 | | 59 993.00 | 59 993.00 |
CF Cash and cash equivalents | 7 192.00 | | 7 192.00 | 7 192.00 |
CJ TOTAL (II) | 67 185.00 | | 67 185.00 | 67 185.00 |
CO Grand total (0 to V) | 146 605.00 | | 146 605.00 | 146 605.00 |
CU Other investments | 79 420.00 | | 79 420.00 | 79 420.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | 3 000.00 | | 3 000.00 |
DD Legal reserve (1) | 300.00 | 300.00 | | 300.00 |
DE Statutory or contractual reserves | 88 196.00 | 57 573.00 | | 88 196.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 26 561.00 | 30 622.00 | | 26 561.00 |
DL TOTAL (I) | 118 057.00 | 91 496.00 | | 118 057.00 |
DU Loans and Debts from Credit Institutions (3) | 22 816.00 | 37 875.00 | | 22 816.00 |
DX Trade payables and related accounts | 4 250.00 | 3 293.00 | | 4 250.00 |
DY Tax and social security liabilities | 1 482.00 | 510.00 | | 1 482.00 |
EC TOTAL (IV) | 28 548.00 | 41 678.00 | | 28 548.00 |
EE Grand total (I to V) | 146 605.00 | 133 173.00 | | 146 605.00 |
EG Accrued income and payables due within one year | 20 912.00 | 18 862.00 | | 20 912.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 48 000.00 | | 48 000.00 | 48 000.00 |
FJ Net sales | 48 000.00 | | 48 000.00 | 48 000.00 |
FR Total operating income (I) | | | 48 000.00 | |
FW Other purchases and external expenses | | | 33 170.00 | |
FX Taxes, duties, and similar payments | | | 421.00 | |
GE Other Expenses | | | -1.00 | |
GF Total Operating Expenses (II) | | | 33 590.00 | |
GG - OPERATING RESULT (I - II) | | | 14 410.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 17 227.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 17 227.00 | |
GR Interest and similar expenses | | | 383.00 | |
GU Total financial expenses (VI) | | | 383.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 16 844.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 31 253.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 47.00 | | |
HH Total exceptional expenses (VIII) | | 47.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -47.00 | | |
HK Income tax | 4 692.00 | 3 569.00 | | 4 692.00 |
HL TOTAL REVENUE (I + III + V + VII) | 65 227.00 | 57 865.00 | | 65 227.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 38 665.00 | 27 243.00 | | 38 665.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 26 561.00 | 30 622.00 | | 26 561.00 |
| |
| 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 | 79 420.00 | | | 79 420.00 |
I3 DECREASES Total Financial Fixed Assets | | | 79 420.00 | |
I4 DECREASES Grand Total | | | 79 420.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 79 420.00 | | | 79 420.00 |
| |
| 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 | 4 250.00 | 4 250.00 | | 4 250.00 |
8E Income Taxes | 1 124.00 | 1 124.00 | | 1 124.00 |
VB VAT | 267.00 | 267.00 | | 267.00 |
VH Loans with a maturity of more than one year at origin | 22 816.00 | 15 180.00 | 7 636.00 | 22 816.00 |
VK Loans repaid during the year | 15 059.00 | | | 15 059.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 59 727.00 | 59 727.00 | | 59 727.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 59 993.00 | 59 993.00 | | 59 993.00 |
VW VAT | 358.00 | 358.00 | | 358.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 28 548.00 | 20 912.00 | 7 636.00 | 28 548.00 |
