| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 32.00 | | 32.00 | 32.00 |
BJ TOTAL (I) | 1 690 032.00 | | 1 690 032.00 | 1 690 032.00 |
BX Customers and related accounts | 17 843.00 | | 17 843.00 | 17 843.00 |
BZ Other receivables | 293 667.00 | | 293 667.00 | 293 667.00 |
CF Cash and cash equivalents | 394 296.00 | | 394 296.00 | 394 296.00 |
CH Prepaid expenses | 672.00 | | 672.00 | 672.00 |
CJ TOTAL (II) | 706 478.00 | | 706 478.00 | 706 478.00 |
CO Grand total (0 to V) | 2 396 510.00 | | 2 396 510.00 | 2 396 510.00 |
CU Other investments | 1 690 000.00 | | 1 690 000.00 | 1 690 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 330 000.00 | 1 330 000.00 | | 1 330 000.00 |
DD Legal reserve (1) | 51 733.00 | 51 620.00 | | 51 733.00 |
DG Other reserves | 982 938.00 | 980 794.00 | | 982 938.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 445.00 | 2 257.00 | | 4 445.00 |
DL TOTAL (I) | 2 369 116.00 | 2 364 671.00 | | 2 369 116.00 |
DU Loans and Debts from Credit Institutions (3) | 35.00 | 48.00 | | 35.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 134.00 | | |
DX Trade payables and related accounts | 24 783.00 | 4 018.00 | | 24 783.00 |
DY Tax and social security liabilities | 2 576.00 | 3 998.00 | | 2 576.00 |
EC TOTAL (IV) | 27 395.00 | 8 198.00 | | 27 395.00 |
EE Grand total (I to V) | 2 396 510.00 | 2 372 869.00 | | 2 396 510.00 |
EG Accrued income and payables due within one year | 27 395.00 | 8 198.00 | | 27 395.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 35.00 | 48.00 | | 35.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 179 457.00 | | 179 457.00 | 179 457.00 |
FJ Net sales | 179 457.00 | | 179 457.00 | 179 457.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 013.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 180 470.00 | |
FW Other purchases and external expenses | | | 13 697.00 | |
FX Taxes, duties, and similar payments | | | 714.00 | |
FY Salaries and Wages | | | 84 000.00 | |
FZ Social Security Contributions | | | 80 320.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 178 733.00 | |
GG - OPERATING RESULT (I - II) | | | 1 737.00 | |
GL Other interest and similar income | | | 2 707.00 | |
GP Total financial income (V) | | | 2 707.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 2 707.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 445.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 183 177.00 | 187 745.00 | | 183 177.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 178 733.00 | 185 488.00 | | 178 733.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 445.00 | 2 257.00 | | 4 445.00 |
| |
| 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 | 1 690 032.00 | | 1 327 511.00 | 1 690 032.00 |
I3 DECREASES Total Financial Fixed Assets | | 1 327 511.00 | 1 690 032.00 | |
I4 DECREASES Grand Total | | 1 327 511.00 | 1 690 032.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 690 032.00 | | 1 327 511.00 | 1 690 032.00 |
| |
| 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 | 24 783.00 | 24 783.00 | | 24 783.00 |
UX Other trade receivables | 17 843.00 | 17 843.00 | | 17 843.00 |
VB VAT | 621.00 | 621.00 | | 621.00 |
VC Group and associates | 285 522.00 | 285 522.00 | | 285 522.00 |
VG Loans with a maturity of up to one year at origin | 35.00 | 35.00 | | 35.00 |
VM Income taxes | 7 524.00 | 7 524.00 | | 7 524.00 |
VS Prepaid expenses | 672.00 | 672.00 | | 672.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 312 182.00 | 312 182.00 | | 312 182.00 |
VW VAT | 2 576.00 | 2 576.00 | | 2 576.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 27 395.00 | 27 395.00 | | 27 395.00 |
