| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 120 417.00 | | 120 417.00 | 120 417.00 |
BJ TOTAL (I) | 432 409.00 | | 432 409.00 | 432 409.00 |
BZ Other receivables | 548.00 | | 548.00 | 548.00 |
CF Cash and cash equivalents | 43 624.00 | | 43 624.00 | 43 624.00 |
CH Prepaid expenses | 3 861.00 | | 3 861.00 | 3 861.00 |
CJ TOTAL (II) | 48 032.00 | | 48 032.00 | 48 032.00 |
CO Grand total (0 to V) | 480 442.00 | | 480 442.00 | 480 442.00 |
CU Other investments | 311 992.00 | | 311 992.00 | 311 992.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 130 000.00 | 130 000.00 | | 130 000.00 |
DD Legal reserve (1) | 13 000.00 | 500.00 | | 13 000.00 |
DG Other reserves | 296 742.00 | 316 381.00 | | 296 742.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 8 843.00 | 5 860.00 | | 8 843.00 |
DL TOTAL (I) | 448 584.00 | 452 742.00 | | 448 584.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 609.00 | 1 591.00 | | 1 609.00 |
DX Trade payables and related accounts | 3 195.00 | 3 017.00 | | 3 195.00 |
DY Tax and social security liabilities | 27 053.00 | 13 391.00 | | 27 053.00 |
EC TOTAL (IV) | 31 857.00 | 17 998.00 | | 31 857.00 |
EE Grand total (I to V) | 480 442.00 | 470 740.00 | | 480 442.00 |
EG Accrued income and payables due within one year | 31 857.00 | 17 998.00 | | 31 857.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 129 900.00 | | 129 900.00 | 129 900.00 |
FJ Net sales | 129 900.00 | | 129 900.00 | 129 900.00 |
FQ Other income | | | 14.00 | |
FR Total operating income (I) | | | 129 914.00 | |
FW Other purchases and external expenses | | | 5 408.00 | |
FX Taxes, duties, and similar payments | | | 896.00 | |
FY Salaries and Wages | | | 145 165.00 | |
FZ Social Security Contributions | | | 9 576.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 161 046.00 | |
GG - OPERATING RESULT (I - II) | | | -31 132.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 39 993.00 | |
GP Total financial income (V) | | | 39 993.00 | |
GR Interest and similar expenses | | | 19.00 | |
GU Total financial expenses (VI) | | | 19.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 39 975.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 8 843.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 169 907.00 | 136 895.00 | | 169 907.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 161 065.00 | 131 034.00 | | 161 065.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 8 843.00 | 5 860.00 | | 8 843.00 |
| |
| 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 | 432 409.00 | | 39 993.00 | 432 409.00 |
I3 DECREASES Total Financial Fixed Assets | | 39 993.00 | 432 409.00 | |
I4 DECREASES Grand Total | | 39 993.00 | 432 409.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 432 409.00 | | 39 993.00 | 432 409.00 |
| |
| 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 | 3 195.00 | 3 195.00 | | 3 195.00 |
8C Staff and Related Accounts | 3 086.00 | 3 086.00 | | 3 086.00 |
8D Social Security and Other Social Organizations | 21 311.00 | 21 311.00 | | 21 311.00 |
UL Receivables related to investments | 120 417.00 | 120 417.00 | | 120 417.00 |
VB VAT | 548.00 | 548.00 | | 548.00 |
VI Group and Associates | 1 609.00 | 1 609.00 | | 1 609.00 |
VQ Other Taxes, Duties, and Similar Debts | 381.00 | 381.00 | | 381.00 |
VS Prepaid expenses | 3 861.00 | 3 861.00 | | 3 861.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 124 826.00 | 124 826.00 | | 124 826.00 |
VW VAT | 2 275.00 | 2 275.00 | | 2 275.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 31 857.00 | 31 857.00 | | 31 857.00 |
