| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 55 300.00 | 17 637.00 | 37 663.00 | 55 300.00 |
BJ TOTAL (I) | 55 300.00 | 17 637.00 | 37 663.00 | 55 300.00 |
BX Customers and related accounts | 7 500.00 | | 7 500.00 | 7 500.00 |
BZ Other receivables | 787 007.00 | | 787 007.00 | 787 007.00 |
CF Cash and cash equivalents | 28 658.00 | | 28 658.00 | 28 658.00 |
CH Prepaid expenses | 2 562.00 | | 2 562.00 | 2 562.00 |
CJ TOTAL (II) | 825 728.00 | | 825 728.00 | 825 728.00 |
CO Grand total (0 to V) | 881 028.00 | 17 637.00 | 863 391.00 | 881 028.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 590 369.00 | 305 978.00 | | 590 369.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 253 090.00 | 284 390.00 | | 253 090.00 |
DL TOTAL (I) | 844 559.00 | 591 469.00 | | 844 559.00 |
DX Trade payables and related accounts | 3 923.00 | 3 920.00 | | 3 923.00 |
DY Tax and social security liabilities | 14 909.00 | 13 020.00 | | 14 909.00 |
EC TOTAL (IV) | 18 832.00 | 16 940.00 | | 18 832.00 |
EE Grand total (I to V) | 863 391.00 | 608 409.00 | | 863 391.00 |
EG Accrued income and payables due within one year | 18 832.00 | 16 940.00 | | 18 832.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 318 312.00 | | 318 312.00 | 318 312.00 |
FJ Net sales | 318 312.00 | | 318 312.00 | 318 312.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 318 313.00 | |
FW Other purchases and external expenses | | | 64 981.00 | |
FX Taxes, duties, and similar payments | | | 1 469.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 9 934.00 | |
GF Total Operating Expenses (II) | | | 76 384.00 | |
GG - OPERATING RESULT (I - II) | | | 241 929.00 | |
GL Other interest and similar income | | | 13 099.00 | |
GP Total financial income (V) | | | 13 099.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 13 099.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 255 028.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 938.00 | 34 958.00 | | 1 938.00 |
HL TOTAL REVENUE (I + III + V + VII) | 331 412.00 | 382 522.00 | | 331 412.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 78 322.00 | 98 131.00 | | 78 322.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 253 090.00 | 284 390.00 | | 253 090.00 |
| |
| 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 | 55 300.00 | | | 55 300.00 |
I4 DECREASES Grand Total | | | 55 300.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 55 300.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 55 300.00 | | | 55 300.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 7 703.00 | 9 934.00 | | 7 703.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 7 703.00 | 9 934.00 | | 7 703.00 |
| |
| 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 | 3 923.00 | 3 923.00 | | 3 923.00 |
UX Other trade receivables | 7 500.00 | 7 500.00 | | 7 500.00 |
VB VAT | 124.00 | 124.00 | | 124.00 |
VC Group and associates | 786 884.00 | 786 884.00 | | 786 884.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 184.00 | 1 184.00 | | 1 184.00 |
VS Prepaid expenses | 2 562.00 | 2 562.00 | | 2 562.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 797 070.00 | 797 070.00 | | 797 070.00 |
VW VAT | 13 725.00 | 13 725.00 | | 13 725.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 18 832.00 | 18 832.00 | | 18 832.00 |
