| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 1 091 799.00 | | 1 091 799.00 | 1 091 799.00 |
BJ TOTAL (I) | 1 336 749.00 | | 1 336 749.00 | 1 336 749.00 |
BX Customers and related accounts | 108 000.00 | | 108 000.00 | 108 000.00 |
BZ Other receivables | 94 707.00 | | 94 707.00 | 94 707.00 |
CF Cash and cash equivalents | 156 127.00 | | 156 127.00 | 156 127.00 |
CH Prepaid expenses | 1 603.00 | | 1 603.00 | 1 603.00 |
CJ TOTAL (II) | 360 438.00 | | 360 438.00 | 360 438.00 |
CO Grand total (0 to V) | 1 697 188.00 | | 1 697 188.00 | 1 697 188.00 |
CU Other investments | 244 950.00 | | 244 950.00 | 244 950.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 880 000.00 | 880 000.00 | | 880 000.00 |
DD Legal reserve (1) | 27 488.00 | 27 488.00 | | 27 488.00 |
DG Other reserves | 545 125.00 | 547 304.00 | | 545 125.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 102 517.00 | -2 179.00 | | 102 517.00 |
DL TOTAL (I) | 1 555 132.00 | 1 452 614.00 | | 1 555 132.00 |
DV Miscellaneous Loans and Financial Debts (4) | 70 000.00 | 45 454.00 | | 70 000.00 |
DX Trade payables and related accounts | 3 768.00 | 3 708.00 | | 3 768.00 |
DY Tax and social security liabilities | 68 288.00 | 17 815.00 | | 68 288.00 |
EC TOTAL (IV) | 142 056.00 | 66 977.00 | | 142 056.00 |
EE Grand total (I to V) | 1 697 188.00 | 1 519 592.00 | | 1 697 188.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 300 000.00 | | 300 000.00 | 300 000.00 |
FJ Net sales | 300 000.00 | | 300 000.00 | 300 000.00 |
FR Total operating income (I) | | | 300 000.00 | |
FW Other purchases and external expenses | | | 5 103.00 | |
FX Taxes, duties, and similar payments | | | 19 513.00 | |
FY Salaries and Wages | | | 194 248.00 | |
FZ Social Security Contributions | | | 84 213.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 303 077.00 | |
GG - OPERATING RESULT (I - II) | | | -3 077.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 105 595.00 | |
GP Total financial income (V) | | | 105 595.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 105 595.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 102 517.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 405 595.00 | 251 648.00 | | 405 595.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 303 077.00 | 253 827.00 | | 303 077.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 102 517.00 | -2 179.00 | | 102 517.00 |
| |
| 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 | 1 336 750.00 | | | 1 336 750.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 336 750.00 | |
I4 DECREASES Grand Total | | | 1 336 750.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 336 750.00 | | | 1 336 750.00 |
| |
| 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 | 3 768.00 | 3 768.00 | | 3 768.00 |
8D Social Security and Other Social Organizations | 46 788.00 | 46 788.00 | | 46 788.00 |
UT Other financial assets | 1 091 800.00 | | 1 091 800.00 | 1 091 800.00 |
UX Other trade receivables | 108 000.00 | 108 000.00 | | 108 000.00 |
VB VAT | 604.00 | 604.00 | | 604.00 |
VC Group and associates | 94 104.00 | 94 104.00 | | 94 104.00 |
VI Group and Associates | 70 000.00 | 70 000.00 | | 70 000.00 |
VS Prepaid expenses | 1 603.00 | 1 603.00 | | 1 603.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 296 111.00 | 204 311.00 | 1 091 800.00 | 1 296 111.00 |
VW VAT | 21 500.00 | 21 500.00 | | 21 500.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 142 056.00 | 142 056.00 | | 142 056.00 |
