| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 507 000.00 | | 1 507 000.00 | 1 507 000.00 |
BV Advances and down payments on orders | 150.00 | | 150.00 | 150.00 |
BZ Other receivables | 4 852 540.00 | | 4 852 540.00 | 4 852 540.00 |
CF Cash and cash equivalents | 5 128.00 | | 5 128.00 | 5 128.00 |
CJ TOTAL (II) | 4 857 818.00 | | 4 857 818.00 | 4 857 818.00 |
CO Grand total (0 to V) | 6 364 818.00 | | 6 364 818.00 | 6 364 818.00 |
CU Other investments | 1 507 000.00 | | 1 507 000.00 | 1 507 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 500 000.00 | 1 500 000.00 | | 1 500 000.00 |
DD Legal reserve (1) | 150 000.00 | 150 000.00 | | 150 000.00 |
DH Retained earnings | 1 897 247.00 | 670 809.00 | | 1 897 247.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 368 088.00 | 1 346 438.00 | | 368 088.00 |
DL TOTAL (I) | 3 915 335.00 | 3 667 247.00 | | 3 915 335.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 442 481.00 | 1 968 620.00 | | 2 442 481.00 |
DX Trade payables and related accounts | 1 200.00 | 1 260.00 | | 1 200.00 |
DY Tax and social security liabilities | 5 802.00 | 6 688.00 | | 5 802.00 |
EC TOTAL (IV) | 2 449 483.00 | 1 976 568.00 | | 2 449 483.00 |
EE Grand total (I to V) | 6 364 818.00 | 5 643 815.00 | | 6 364 818.00 |
EG Accrued income and payables due within one year | 2 449 483.00 | 1 976 568.00 | | 2 449 483.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 599.00 | |
FR Total operating income (I) | | | 599.00 | |
FW Other purchases and external expenses | | | 5 770.00 | |
FX Taxes, duties, and similar payments | | | 363.00 | |
FY Salaries and Wages | | | 36 115.00 | |
FZ Social Security Contributions | | | 15 560.00 | |
GE Other Expenses | | | 9.00 | |
GF Total Operating Expenses (II) | | | 55 816.00 | |
GG - OPERATING RESULT (I - II) | | | -55 217.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 426 140.00 | |
GP Total financial income (V) | | | 426 140.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 426 140.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 370 923.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 1 835.00 | | | 1 835.00 |
HF Exceptional expenses on capital transactions | 1 000.00 | | | 1 000.00 |
HH Total exceptional expenses (VIII) | 2 835.00 | | | 2 835.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 835.00 | | | -2 835.00 |
HL TOTAL REVENUE (I + III + V + VII) | 426 739.00 | 1 386 481.00 | | 426 739.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 58 651.00 | 40 043.00 | | 58 651.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 368 088.00 | 1 346 438.00 | | 368 088.00 |
| |
| 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 | 1 508 000.00 | | | 1 508 000.00 |
I3 DECREASES Total Financial Fixed Assets | | 1 000.00 | 1 507 000.00 | |
I4 DECREASES Grand Total | | 1 000.00 | 1 507 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 508 000.00 | | | 1 508 000.00 |
