| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 590 200.00 | | 590 200.00 | 590 200.00 |
BZ Other receivables | 120.00 | | 120.00 | 120.00 |
CD Marketable securities | 157 900.00 | | 157 900.00 | 157 900.00 |
CF Cash and cash equivalents | 50 650.00 | | 50 650.00 | 50 650.00 |
CJ TOTAL (II) | 208 670.00 | | 208 670.00 | 208 670.00 |
CO Grand total (0 to V) | 798 870.00 | | 798 870.00 | 798 870.00 |
CU Other investments | 590 200.00 | | 590 200.00 | 590 200.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 593 200.00 | 593 200.00 | | 593 200.00 |
DD Legal reserve (1) | 5 731.00 | 3 995.00 | | 5 731.00 |
DG Other reserves | 133 360.00 | 100 372.00 | | 133 360.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 46 513.00 | 34 725.00 | | 46 513.00 |
DL TOTAL (I) | 778 804.00 | 732 291.00 | | 778 804.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 575.00 | 6 289.00 | | 7 575.00 |
DX Trade payables and related accounts | 720.00 | 360.00 | | 720.00 |
DY Tax and social security liabilities | 11 771.00 | 26.00 | | 11 771.00 |
EC TOTAL (IV) | 20 066.00 | 6 675.00 | | 20 066.00 |
EE Grand total (I to V) | 798 870.00 | 738 966.00 | | 798 870.00 |
EG Accrued income and payables due within one year | 20 066.00 | 6 675.00 | | 20 066.00 |
EI Including equity loans | 7 575.00 | | | 7 575.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 54 000.00 | | 54 000.00 | 54 000.00 |
FJ Net sales | 54 000.00 | | 54 000.00 | 54 000.00 |
FR Total operating income (I) | | | 54 000.00 | |
FW Other purchases and external expenses | | | 1 446.00 | |
FY Salaries and Wages | | | 49 065.00 | |
GF Total Operating Expenses (II) | | | 50 511.00 | |
GG - OPERATING RESULT (I - II) | | | 3 489.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 42 675.00 | |
GL Other interest and similar income | | | 1 404.00 | |
GP Total financial income (V) | | | 44 078.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 44 078.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 47 567.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 054.00 | 26.00 | | 1 054.00 |
HL TOTAL REVENUE (I + III + V + VII) | 98 078.00 | 36 657.00 | | 98 078.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 51 565.00 | 1 932.00 | | 51 565.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 46 513.00 | 34 725.00 | | 46 513.00 |
| |
| 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 | 590 200.00 | | | 590 200.00 |
I3 DECREASES Total Financial Fixed Assets | | | 590 200.00 | |
I4 DECREASES Grand Total | | | 590 200.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 590 200.00 | | | 590 200.00 |
| |
| 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 | 720.00 | 720.00 | | 720.00 |
8E Income Taxes | 1 054.00 | 1 054.00 | | 1 054.00 |
VB VAT | 120.00 | 120.00 | | 120.00 |
VI Group and Associates | 7 575.00 | 7 575.00 | | 7 575.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 120.00 | 120.00 | | 120.00 |
VW VAT | 10 717.00 | 10 717.00 | | 10 717.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 20 066.00 | 20 066.00 | | 20 066.00 |
