| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | 34 581.00 | | 34 581.00 | 34 581.00 |
CF Cash and cash equivalents | 42 825.00 | | 42 825.00 | 42 825.00 |
CJ TOTAL (II) | 77 406.00 | | 77 406.00 | 77 406.00 |
CO Grand total (0 to V) | 77 406.00 | | 77 406.00 | 77 406.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 600.00 | 1 600.00 | | 1 600.00 |
DC Revaluation differences | 8.00 | | | 8.00 |
DD Legal reserve (1) | 160.00 | 160.00 | | 160.00 |
DG Other reserves | 14 356.00 | 14 164.00 | | 14 356.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 10 415.00 | 20 192.00 | | 10 415.00 |
DL TOTAL (I) | 26 532.00 | 36 116.00 | | 26 532.00 |
DP Provisions for Risks | 16 011.00 | 31 010.00 | | 16 011.00 |
DR TOTAL (IV) | 16 011.00 | 31 010.00 | | 16 011.00 |
DU Loans and Debts from Credit Institutions (3) | 29.00 | | | 29.00 |
DV Miscellaneous Loans and Financial Debts (4) | 20 000.00 | | | 20 000.00 |
DX Trade payables and related accounts | 14 280.00 | 14 280.00 | | 14 280.00 |
DY Tax and social security liabilities | 555.00 | 8 488.00 | | 555.00 |
EC TOTAL (IV) | 34 864.00 | 22 768.00 | | 34 864.00 |
EE Grand total (I to V) | 77 406.00 | 89 894.00 | | 77 406.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 14 999.00 | |
FR Total operating income (I) | | | 14 999.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 533.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 533.00 | |
GG - OPERATING RESULT (I - II) | | | 14 465.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 14 465.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 4 050.00 | 7 852.00 | | 4 050.00 |
HL TOTAL REVENUE (I + III + V + VII) | 14 999.00 | 25 008.00 | | 14 999.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 583.00 | 4 816.00 | | 4 583.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 10 415.00 | 20 192.00 | | 10 415.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 31 010.00 | | 14 999.00 | 31 010.00 |
7C Grand total | 31 010.00 | | 14 999.00 | 31 010.00 |
UE of which provisions and reversals: - Operating | | | 14 999.00 | |
| |
| 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 | 14 280.00 | 14 280.00 | | 14 280.00 |
VB VAT | 2 659.00 | 2 659.00 | | 2 659.00 |
VG Loans with a maturity of up to one year at origin | 29.00 | 29.00 | | 29.00 |
VI Group and Associates | 20 000.00 | 20 000.00 | | 20 000.00 |
VM Income taxes | 3 802.00 | 3 802.00 | | 3 802.00 |
VQ Other Taxes, Duties, and Similar Debts | 555.00 | 555.00 | | 555.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 28 120.00 | 28 120.00 | | 28 120.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 34 581.00 | 34 581.00 | | 34 581.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 34 864.00 | 34 864.00 | | 34 864.00 |
