| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 9 015.00 | | 9 015.00 | 9 015.00 |
BJ TOTAL (I) | 109 008.00 | | 109 008.00 | 109 008.00 |
BX Customers and related accounts | 10 560.00 | | 10 560.00 | 10 560.00 |
BZ Other receivables | 220.00 | | 220.00 | 220.00 |
CF Cash and cash equivalents | 17 673.00 | | 17 673.00 | 17 673.00 |
CH Prepaid expenses | 928.00 | | 928.00 | 928.00 |
CJ TOTAL (II) | 29 381.00 | | 29 381.00 | 29 381.00 |
CO Grand total (0 to V) | 138 388.00 | | 138 388.00 | 138 388.00 |
CU Other investments | 99 992.00 | | 99 992.00 | 99 992.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DH Retained earnings | 80 963.00 | 79 565.00 | | 80 963.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 502.00 | 1 398.00 | | 2 502.00 |
DL TOTAL (I) | 91 715.00 | 89 213.00 | | 91 715.00 |
DU Loans and Debts from Credit Institutions (3) | 42 826.00 | 42 252.00 | | 42 826.00 |
DW Advances and down payments received on current orders | 1 320.00 | 1 320.00 | | 1 320.00 |
DX Trade payables and related accounts | 2 527.00 | 2 970.00 | | 2 527.00 |
EC TOTAL (IV) | 46 673.00 | 46 542.00 | | 46 673.00 |
EE Grand total (I to V) | 138 388.00 | 135 755.00 | | 138 388.00 |
EG Accrued income and payables due within one year | 46 673.00 | 46 542.00 | | 46 673.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 52 800.00 | |
FJ Net sales | | | 52 800.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 52 800.00 | |
FW Other purchases and external expenses | | | 2 007.00 | |
FX Taxes, duties, and similar payments | | | 502.00 | |
FY Salaries and Wages | | | 42 530.00 | |
FZ Social Security Contributions | | | 4 378.00 | |
GF Total Operating Expenses (II) | | | 49 417.00 | |
GG - OPERATING RESULT (I - II) | | | 3 384.00 | |
GL Other interest and similar income | | | 135.00 | |
GP Total financial income (V) | | | 135.00 | |
GR Interest and similar expenses | | | 575.00 | |
GU Total financial expenses (VI) | | | 575.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -440.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 944.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 442.00 | 247.00 | | 442.00 |
HL TOTAL REVENUE (I + III + V + VII) | 52 935.00 | 52 948.00 | | 52 935.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 50 433.00 | 51 551.00 | | 50 433.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 502.00 | 1 398.00 | | 2 502.00 |
| |
| 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 | 109 008.00 | | | 109 008.00 |
I3 DECREASES Total Financial Fixed Assets | | | 109 008.00 | |
I4 DECREASES Grand Total | | | 109 008.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 109 008.00 | | | 109 008.00 |
| |
| 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 | 1 320.00 | 1 320.00 | | 1 320.00 |
8K Other liabilities (including liabilities related to repo transactions) | 42 826.00 | 42 826.00 | | 42 826.00 |
UX Other trade receivables | 10 560.00 | 10 560.00 | | 10 560.00 |
VP Miscellaneous | 220.00 | 220.00 | | 220.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 527.00 | 2 527.00 | | 2 527.00 |
VS Prepaid expenses | 928.00 | 928.00 | | 928.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 11 708.00 | 11 708.00 | | 11 708.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 46 673.00 | 46 673.00 | | 46 673.00 |
