| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 6 648.00 | | 6 648.00 | 6 648.00 |
BD Other fixed assets | 6 006.00 | | 6 006.00 | 6 006.00 |
BJ TOTAL (I) | 538 554.00 | | 538 554.00 | 538 554.00 |
BX Customers and related accounts | 11 520.00 | | 11 520.00 | 11 520.00 |
BZ Other receivables | 1 168.00 | | 1 168.00 | 1 168.00 |
CF Cash and cash equivalents | 15 730.00 | | 15 730.00 | 15 730.00 |
CJ TOTAL (II) | 28 418.00 | | 28 418.00 | 28 418.00 |
CO Grand total (0 to V) | 566 972.00 | | 566 972.00 | 566 972.00 |
CP Shares due in less than one year | 6 648.00 | | | 6 648.00 |
CU Other investments | 525 900.00 | | 525 900.00 | 525 900.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 175 000.00 | 175 000.00 | | 175 000.00 |
DD Legal reserve (1) | 17 500.00 | 17 500.00 | | 17 500.00 |
DG Other reserves | 350 785.00 | 350 657.00 | | 350 785.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 583.00 | 128.00 | | 583.00 |
DL TOTAL (I) | 543 869.00 | 543 285.00 | | 543 869.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 482.00 | 4 532.00 | | 6 482.00 |
DX Trade payables and related accounts | 1 044.00 | 1 026.00 | | 1 044.00 |
DY Tax and social security liabilities | 15 578.00 | 4 821.00 | | 15 578.00 |
EC TOTAL (IV) | 23 104.00 | 10 379.00 | | 23 104.00 |
EE Grand total (I to V) | 566 972.00 | 553 665.00 | | 566 972.00 |
EI Including equity loans | 6 482.00 | | | 6 482.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 61 600.00 | | 61 600.00 | 61 600.00 |
FJ Net sales | 61 600.00 | | 61 600.00 | 61 600.00 |
FR Total operating income (I) | | | 61 600.00 | |
FW Other purchases and external expenses | | | 1 362.00 | |
FX Taxes, duties, and similar payments | | | 322.00 | |
FY Salaries and Wages | | | 59 404.00 | |
GF Total Operating Expenses (II) | | | 61 088.00 | |
GG - OPERATING RESULT (I - II) | | | 512.00 | |
GL Other interest and similar income | | | 71.00 | |
GP Total financial income (V) | | | 71.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 71.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 583.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 61 671.00 | 55 288.00 | | 61 671.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 61 088.00 | 55 160.00 | | 61 088.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 583.00 | 128.00 | | 583.00 |
| |
| 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 | 535 942.00 | | 2 612.00 | 535 942.00 |
I3 DECREASES Total Financial Fixed Assets | | | 538 554.00 | |
I4 DECREASES Grand Total | | | 538 554.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 535 942.00 | | 2 612.00 | 535 942.00 |
| |
| 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 | 1 044.00 | 1 044.00 | | 1 044.00 |
8D Social Security and Other Social Organizations | 13 194.00 | 13 194.00 | | 13 194.00 |
UL Receivables related to investments | 6 648.00 | 6 648.00 | | 6 648.00 |
UX Other trade receivables | 11 520.00 | 11 520.00 | | 11 520.00 |
VB VAT | 1 168.00 | 1 168.00 | | 1 168.00 |
VI Group and Associates | 6 482.00 | 6 482.00 | | 6 482.00 |
VQ Other Taxes, Duties, and Similar Debts | 244.00 | 244.00 | | 244.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 19 337.00 | 19 337.00 | | 19 337.00 |
VW VAT | 2 140.00 | 2 140.00 | | 2 140.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 23 104.00 | 23 104.00 | | 23 104.00 |
