| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 1 023 475.00 | | 1 023 475.00 | 1 023 475.00 |
BX Customers and related accounts | 91 100.00 | | 91 100.00 | 91 100.00 |
BZ Other receivables | 760.00 | | 760.00 | 760.00 |
CD Marketable securities | 275 431.00 | | 275 431.00 | 275 431.00 |
CF Cash and cash equivalents | 55 561.00 | | 55 561.00 | 55 561.00 |
CJ TOTAL (II) | 422 852.00 | | 422 852.00 | 422 852.00 |
CO Grand total (0 to V) | 1 446 328.00 | | 1 446 328.00 | 1 446 328.00 |
CU Other investments | 1 023 460.00 | | 1 023 460.00 | 1 023 460.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 660 000.00 | | | 660 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 80 736.00 | | | 80 736.00 |
DL TOTAL (I) | 740 736.00 | | | 740 736.00 |
DU Loans and Debts from Credit Institutions (3) | 581 604.00 | | | 581 604.00 |
DV Miscellaneous Loans and Financial Debts (4) | 37 620.00 | | | 37 620.00 |
DW Advances and down payments received on current orders | 30 000.00 | | | 30 000.00 |
DX Trade payables and related accounts | 10 560.00 | | | 10 560.00 |
DY Tax and social security liabilities | 18 408.00 | | | 18 408.00 |
EA Other liabilities | 27 400.00 | | | 27 400.00 |
EC TOTAL (IV) | 705 592.00 | | | 705 592.00 |
EE Grand total (I to V) | 1 446 328.00 | | | 1 446 328.00 |
EG Accrued income and payables due within one year | 206 897.00 | | | 206 897.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 109 667.00 | | 109 667.00 | 109 667.00 |
FJ Net sales | 109 667.00 | | 109 667.00 | 109 667.00 |
FR Total operating income (I) | | | 109 667.00 | |
FW Other purchases and external expenses | | | 4 209.00 | |
FX Taxes, duties, and similar payments | | | 11 559.00 | |
FY Salaries and Wages | | | 95 000.00 | |
FZ Social Security Contributions | | | 51 224.00 | |
GF Total Operating Expenses (II) | | | 161 992.00 | |
GG - OPERATING RESULT (I - II) | | | -52 325.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 120 000.00 | |
GL Other interest and similar income | | | 913.00 | |
GP Total financial income (V) | | | 120 913.00 | |
GR Interest and similar expenses | | | 2 512.00 | |
GU Total financial expenses (VI) | | | 2 512.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 118 401.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 66 076.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 51 224.00 | | | 51 224.00 |
HB Exceptional income from capital transactions | 695 823.00 | | | 695 823.00 |
HD Total exceptional income (VII) | 695 823.00 | | | 695 823.00 |
HE Exceptional expenses on management operations | 21 164.00 | | | 21 164.00 |
HF Exceptional expenses on capital transactions | 660 000.00 | | | 660 000.00 |
HH Total exceptional expenses (VIII) | 681 164.00 | | | 681 164.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 14 659.00 | | | 14 659.00 |
HL TOTAL REVENUE (I + III + V + VII) | 926 403.00 | | | 926 403.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 845 667.00 | | | 845 667.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 80 736.00 | | | 80 736.00 |
| |
| 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 | | | 1 683 475.00 | |
I3 DECREASES Total Financial Fixed Assets | | 660 000.00 | 1 023 475.00 | |
I4 DECREASES Grand Total | | 660 000.00 | 1 023 475.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 1 683 475.00 | |
