| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 5 310 000.00 | | 5 310 000.00 | 5 310 000.00 |
BH Other financial assets | 117.00 | | 117.00 | 117.00 |
BJ TOTAL (I) | 5 310 117.00 | | 5 310 117.00 | 5 310 117.00 |
BX Customers and related accounts | 71 115.00 | | 71 115.00 | 71 115.00 |
BZ Other receivables | 443 087.00 | | 443 087.00 | 443 087.00 |
CF Cash and cash equivalents | 20 385.00 | | 20 385.00 | 20 385.00 |
CJ TOTAL (II) | 534 589.00 | | 534 589.00 | 534 589.00 |
CO Grand total (0 to V) | 5 844 706.00 | | 5 844 706.00 | 5 844 706.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 010 000.00 | 3 010 000.00 | | 3 010 000.00 |
DB Share, merger, contribution premiums, etc. | 900 000.00 | 900 000.00 | | 900 000.00 |
DD Legal reserve (1) | 92 967.00 | 92 265.00 | | 92 967.00 |
DG Other reserves | 1 752 018.00 | 1 738 682.00 | | 1 752 018.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 27 506.00 | 14 038.00 | | 27 506.00 |
DL TOTAL (I) | 5 782 492.00 | 5 754 985.00 | | 5 782 492.00 |
DV Miscellaneous Loans and Financial Debts (4) | 40 235.00 | 67 374.00 | | 40 235.00 |
DX Trade payables and related accounts | 5 400.00 | 1 800.00 | | 5 400.00 |
DY Tax and social security liabilities | 13 857.00 | 12 905.00 | | 13 857.00 |
EA Other liabilities | 2 720.00 | 2 450.00 | | 2 720.00 |
EC TOTAL (IV) | 62 213.00 | 84 529.00 | | 62 213.00 |
EE Grand total (I to V) | 5 844 706.00 | 5 839 514.00 | | 5 844 706.00 |
EG Accrued income and payables due within one year | 62 213.00 | 84 528.00 | | 62 213.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 177 792.00 | | 177 792.00 | 177 792.00 |
FJ Net sales | 177 792.00 | | 177 792.00 | 177 792.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 177 792.00 | |
FW Other purchases and external expenses | | | 35 589.00 | |
FX Taxes, duties, and similar payments | | | 2 203.00 | |
FY Salaries and Wages | | | 95 069.00 | |
FZ Social Security Contributions | | | 48 676.00 | |
GE Other Expenses | | | 219.00 | |
GF Total Operating Expenses (II) | | | 181 759.00 | |
GG - OPERATING RESULT (I - II) | | | -3 967.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 967.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 551.00 | | |
HD Total exceptional income (VII) | | 551.00 | | |
HE Exceptional expenses on management operations | | 1 266.00 | | |
HH Total exceptional expenses (VIII) | | 1 266.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -715.00 | | |
HK Income tax | -31 474.00 | -31 240.00 | | -31 474.00 |
HL TOTAL REVENUE (I + III + V + VII) | 177 792.00 | 178 345.00 | | 177 792.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 150 285.00 | 164 307.00 | | 150 285.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 27 506.00 | 14 038.00 | | 27 506.00 |
| |
| 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 | 5 310 117.00 | | | 5 310 117.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 310 117.00 | |
I4 DECREASES Grand Total | | | 5 310 117.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 310 117.00 | | | 5 310 117.00 |
| |
| 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 | 5 400.00 | 5 400.00 | | 5 400.00 |
8D Social Security and Other Social Organizations | 9 682.00 | 9 682.00 | | 9 682.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 720.00 | 2 720.00 | | 2 720.00 |
UT Other financial assets | 117.00 | | 117.00 | 117.00 |
UX Other trade receivables | 71 116.00 | 71 116.00 | | 71 116.00 |
VC Group and associates | 413 389.00 | 413 389.00 | | 413 389.00 |
VI Group and Associates | 40 236.00 | 40 236.00 | | 40 236.00 |
VM Income taxes | 29 699.00 | 29 699.00 | | 29 699.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 513.00 | 1 513.00 | | 1 513.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 514 320.00 | 514 203.00 | 117.00 | 514 320.00 |
VW VAT | 2 663.00 | 2 663.00 | | 2 663.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 62 214.00 | 62 214.00 | | 62 214.00 |
