| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 576 249.00 | | 576 249.00 | 576 249.00 |
BZ Other receivables | 52 299.00 | | 52 299.00 | 52 299.00 |
CD Marketable securities | 290 000.00 | 985.00 | 289 015.00 | 290 000.00 |
CF Cash and cash equivalents | 142 899.00 | | 142 899.00 | 142 899.00 |
CJ TOTAL (II) | 485 198.00 | 985.00 | 484 213.00 | 485 198.00 |
CO Grand total (0 to V) | 1 061 447.00 | 985.00 | 1 060 462.00 | 1 061 447.00 |
CU Other investments | 576 249.00 | | 576 249.00 | 576 249.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DG Other reserves | 912 611.00 | 865 179.00 | | 912 611.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 59 760.00 | 47 433.00 | | 59 760.00 |
DL TOTAL (I) | 980 621.00 | 920 861.00 | | 980 621.00 |
DU Loans and Debts from Credit Institutions (3) | 68.00 | 67.00 | | 68.00 |
DX Trade payables and related accounts | 2 865.00 | 3 189.00 | | 2 865.00 |
DY Tax and social security liabilities | 76 909.00 | 21 836.00 | | 76 909.00 |
EC TOTAL (IV) | 79 841.00 | 25 092.00 | | 79 841.00 |
EE Grand total (I to V) | 1 060 462.00 | 945 953.00 | | 1 060 462.00 |
EG Accrued income and payables due within one year | 79 841.00 | 25 092.00 | | 79 841.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 67.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 251 000.00 | |
FJ Net sales | | | 251 000.00 | |
FQ Other income | | | 3 743.00 | |
FR Total operating income (I) | | | 254 743.00 | |
FW Other purchases and external expenses | | | 15 627.00 | |
FX Taxes, duties, and similar payments | | | 11 120.00 | |
FY Salaries and Wages | | | 153 257.00 | |
FZ Social Security Contributions | | | 88 441.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GB Operating Expenses - Provisions | | | | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 268 449.00 | |
GG - OPERATING RESULT (I - II) | | | -13 706.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 73 466.00 | |
GP Total financial income (V) | | | 73 466.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 73 466.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 59 760.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | | 240.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -240.00 | | |
HK Income tax | | 301.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 328 209.00 | 273 071.00 | | 328 209.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 268 449.00 | 225 639.00 | | 268 449.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 59 760.00 | 47 433.00 | | 59 760.00 |
| |
| 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 | 520 065.00 | | 56 184.00 | 520 065.00 |
I3 DECREASES Total Financial Fixed Assets | | | 576 249.00 | |
I4 DECREASES Grand Total | | | 576 249.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 520 065.00 | | 56 184.00 | 520 065.00 |
| |
| 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 | 2 865.00 | 2 865.00 | | 2 865.00 |
8D Social Security and Other Social Organizations | 76 909.00 | 76 909.00 | | 76 909.00 |
UX Other trade receivables | 52 299.00 | 52 299.00 | | 52 299.00 |
VG Loans with a maturity of up to one year at origin | 68.00 | 68.00 | | 68.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 52 299.00 | 52 299.00 | | 52 299.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 79 841.00 | 79 841.00 | | 79 841.00 |
