| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 344 655.00 | | 1 344 655.00 | 1 344 655.00 |
BX Customers and related accounts | 36 000.00 | | 36 000.00 | 36 000.00 |
BZ Other receivables | 20 525.00 | | 20 525.00 | 20 525.00 |
CD Marketable securities | 153.00 | | 153.00 | 153.00 |
CF Cash and cash equivalents | 96 357.00 | | 96 357.00 | 96 357.00 |
CH Prepaid expenses | 111.00 | | 111.00 | 111.00 |
CJ TOTAL (II) | 153 146.00 | | 153 146.00 | 153 146.00 |
CO Grand total (0 to V) | 1 497 801.00 | | 1 497 801.00 | 1 497 801.00 |
CU Other investments | 1 344 655.00 | | 1 344 655.00 | 1 344 655.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000 000.00 | 1 000 000.00 | | 1 000 000.00 |
DD Legal reserve (1) | 100 000.00 | 100 000.00 | | 100 000.00 |
DG Other reserves | 322 370.00 | 123 645.00 | | 322 370.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 26 956.00 | 198 725.00 | | 26 956.00 |
DL TOTAL (I) | 1 449 326.00 | 1 422 370.00 | | 1 449 326.00 |
DV Miscellaneous Loans and Financial Debts (4) | 36 300.00 | 26 850.00 | | 36 300.00 |
DX Trade payables and related accounts | 3 199.00 | 25 711.00 | | 3 199.00 |
DY Tax and social security liabilities | 8 975.00 | 271.00 | | 8 975.00 |
EA Other liabilities | | 509.00 | | |
EC TOTAL (IV) | 48 474.00 | 53 341.00 | | 48 474.00 |
EE Grand total (I to V) | 1 497 801.00 | 1 475 711.00 | | 1 497 801.00 |
EG Accrued income and payables due within one year | 48 474.00 | 53 341.00 | | 48 474.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 192 000.00 | | 192 000.00 | 192 000.00 |
FJ Net sales | 192 000.00 | | 192 000.00 | 192 000.00 |
FR Total operating income (I) | | | 192 000.00 | |
FW Other purchases and external expenses | | | 147 059.00 | |
FX Taxes, duties, and similar payments | | | 555.00 | |
FY Salaries and Wages | | | 18 900.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 166 514.00 | |
GG - OPERATING RESULT (I - II) | | | 25 486.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 1 629.00 | |
GP Total financial income (V) | | | 1 629.00 | |
GR Interest and similar expenses | | | 159.00 | |
GU Total financial expenses (VI) | | | 159.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 470.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 26 956.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 193 629.00 | 413 011.00 | | 193 629.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 166 673.00 | 214 285.00 | | 166 673.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 26 956.00 | 198 725.00 | | 26 956.00 |
| |
| 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 | 3 199.00 | 3 199.00 | | 3 199.00 |
8D Social Security and Other Social Organizations | 8 975.00 | 8 975.00 | | 8 975.00 |
8K Other liabilities (including liabilities related to repo transactions) | 36 300.00 | 36 300.00 | | 36 300.00 |
VS Prepaid expenses | 56 636.00 | 56 636.00 | | 56 636.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 56 636.00 | 56 636.00 | | 56 636.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 48 474.00 | 48 474.00 | | 48 474.00 |
