| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 232 920.00 | | 232 920.00 | 232 920.00 |
BJ TOTAL (I) | 232 920.00 | | 232 920.00 | 232 920.00 |
BZ Other receivables | 2 963.00 | | 2 963.00 | 2 963.00 |
CF Cash and cash equivalents | 24 898.00 | | 24 898.00 | 24 898.00 |
CH Prepaid expenses | 285.00 | | 285.00 | 285.00 |
CJ TOTAL (II) | 28 146.00 | | 28 146.00 | 28 146.00 |
CO Grand total (0 to V) | 261 066.00 | | 261 066.00 | 261 066.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 275 000.00 | 275 000.00 | | 275 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DH Retained earnings | -68 424.00 | -65 049.00 | | -68 424.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 770.00 | -3 375.00 | | 5 770.00 |
DL TOTAL (I) | 212 846.00 | 207 076.00 | | 212 846.00 |
DU Loans and Debts from Credit Institutions (3) | 27.00 | 36.00 | | 27.00 |
DV Miscellaneous Loans and Financial Debts (4) | 13 710.00 | 27 513.00 | | 13 710.00 |
DX Trade payables and related accounts | 150.00 | 150.00 | | 150.00 |
DY Tax and social security liabilities | 34 333.00 | 3.00 | | 34 333.00 |
EC TOTAL (IV) | 48 220.00 | 27 701.00 | | 48 220.00 |
EE Grand total (I to V) | 261 066.00 | 234 777.00 | | 261 066.00 |
EI Including equity loans | 13 710.00 | | | 13 710.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 90 000.00 | |
FJ Net sales | | | 90 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 673.00 | |
FQ Other income | | | 322.00 | |
FR Total operating income (I) | | | 93 995.00 | |
FW Other purchases and external expenses | | | 2 751.00 | |
FX Taxes, duties, and similar payments | | | 5 749.00 | |
FY Salaries and Wages | | | 79 403.00 | |
GE Other Expenses | | | 15.00 | |
GF Total Operating Expenses (II) | | | 87 918.00 | |
GG - OPERATING RESULT (I - II) | | | 6 076.00 | |
GP Total financial income (V) | | | | |
GU Total financial expenses (VI) | | | 306.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -306.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 770.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 93 995.00 | 1 617.00 | | 93 995.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 88 224.00 | 4 992.00 | | 88 224.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 770.00 | -3 375.00 | | 5 770.00 |
| |
| 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 | 232 920.00 | | | 232 920.00 |
I3 DECREASES Total Financial Fixed Assets | | | 232 920.00 | |
I4 DECREASES Grand Total | | | 232 920.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 232 920.00 | | | 232 920.00 |
| |
| 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 | 150.00 | 150.00 | | 150.00 |
8D Social Security and Other Social Organizations | 34 333.00 | 34 333.00 | | 34 333.00 |
8K Other liabilities (including liabilities related to repo transactions) | 9 716.00 | 9 716.00 | | 9 716.00 |
VG Loans with a maturity of up to one year at origin | 27.00 | 27.00 | | 27.00 |
VI Group and Associates | 3 994.00 | 3 994.00 | | 3 994.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 963.00 | 2 963.00 | | 2 963.00 |
VS Prepaid expenses | 285.00 | 285.00 | | 285.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 248.00 | 3 248.00 | | 3 248.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 48 220.00 | 48 220.00 | | 48 220.00 |
