| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 913.00 | 913.00 | | 913.00 |
BD Other fixed assets | 20.00 | | 20.00 | 20.00 |
BH Other financial assets | 30.00 | | 30.00 | 30.00 |
BJ TOTAL (I) | 407 283.00 | 913.00 | 406 370.00 | 407 283.00 |
BX Customers and related accounts | 39 600.00 | | 39 600.00 | 39 600.00 |
BZ Other receivables | 750 534.00 | | 750 534.00 | 750 534.00 |
CF Cash and cash equivalents | 39 544.00 | | 39 544.00 | 39 544.00 |
CH Prepaid expenses | 656.00 | | 656.00 | 656.00 |
CJ TOTAL (II) | 830 335.00 | | 830 335.00 | 830 335.00 |
CO Grand total (0 to V) | 1 237 618.00 | 913.00 | 1 236 705.00 | 1 237 618.00 |
CU Other investments | 406 320.00 | | 406 320.00 | 406 320.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 917 000.00 | 917 000.00 | | 917 000.00 |
DD Legal reserve (1) | 91 700.00 | 91 700.00 | | 91 700.00 |
DG Other reserves | 177 672.00 | 301 129.00 | | 177 672.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 38 926.00 | -28 457.00 | | 38 926.00 |
DL TOTAL (I) | 1 225 298.00 | 1 281 372.00 | | 1 225 298.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 413.00 | 444.00 | | 2 413.00 |
DX Trade payables and related accounts | 44.00 | 256.00 | | 44.00 |
DY Tax and social security liabilities | 8 950.00 | 2 260.00 | | 8 950.00 |
EC TOTAL (IV) | 11 407.00 | 2 960.00 | | 11 407.00 |
EE Grand total (I to V) | 1 236 705.00 | 1 284 333.00 | | 1 236 705.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 147 000.00 | | 147 000.00 | 147 000.00 |
FJ Net sales | 147 000.00 | | 147 000.00 | 147 000.00 |
FR Total operating income (I) | | | 147 000.00 | |
FW Other purchases and external expenses | | | 6 821.00 | |
FX Taxes, duties, and similar payments | | | 962.00 | |
FY Salaries and Wages | | | 119 000.00 | |
FZ Social Security Contributions | | | 71.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | 15 100.00 | |
GF Total Operating Expenses (II) | | | 141 954.00 | |
GG - OPERATING RESULT (I - II) | | | 5 046.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 33 612.00 | |
GL Other interest and similar income | | | 268.00 | |
GP Total financial income (V) | | | 33 880.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 33 880.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 38 926.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 180 880.00 | 145 303.00 | | 180 880.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 141 954.00 | 173 760.00 | | 141 954.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 38 926.00 | -28 457.00 | | 38 926.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 2 413.00 | 2 413.00 | | 2 413.00 |
8B Suppliers and Related Accounts | 44.00 | 44.00 | | 44.00 |
VQ Other Taxes, Duties, and Similar Debts | 8 950.00 | 8 950.00 | | 8 950.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 790 821.00 | 790 791.00 | 30.00 | 790 821.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 407.00 | 11 407.00 | | 11 407.00 |
