| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 720 772.00 | | 720 772.00 | 720 772.00 |
BX Customers and related accounts | 10 800.00 | | 10 800.00 | 10 800.00 |
BZ Other receivables | 838.00 | | 838.00 | 838.00 |
CF Cash and cash equivalents | 17 112.00 | | 17 112.00 | 17 112.00 |
CJ TOTAL (II) | 28 750.00 | | 28 750.00 | 28 750.00 |
CO Grand total (0 to V) | 749 522.00 | | 749 522.00 | 749 522.00 |
CU Other investments | 720 772.00 | | 720 772.00 | 720 772.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 618 500.00 | 618 500.00 | | 618 500.00 |
DD Legal reserve (1) | 3 877.00 | 3 877.00 | | 3 877.00 |
DG Other reserves | 71 258.00 | 73 658.00 | | 71 258.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 090.00 | -2 400.00 | | 1 090.00 |
DL TOTAL (I) | 694 725.00 | 693 635.00 | | 694 725.00 |
DV Miscellaneous Loans and Financial Debts (4) | 35 240.00 | 38 069.00 | | 35 240.00 |
DX Trade payables and related accounts | 8 153.00 | 7 191.00 | | 8 153.00 |
DY Tax and social security liabilities | 11 404.00 | | | 11 404.00 |
EC TOTAL (IV) | 54 797.00 | 45 260.00 | | 54 797.00 |
EE Grand total (I to V) | 749 522.00 | 738 895.00 | | 749 522.00 |
EG Accrued income and payables due within one year | 54 797.00 | 45 260.00 | | 54 797.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 27 000.00 | | 27 000.00 | 27 000.00 |
FJ Net sales | 27 000.00 | | 27 000.00 | 27 000.00 |
FR Total operating income (I) | | | 27 000.00 | |
FW Other purchases and external expenses | | | 4 690.00 | |
FX Taxes, duties, and similar payments | | | 190.00 | |
FY Salaries and Wages | | | 15 409.00 | |
FZ Social Security Contributions | | | 6 205.00 | |
GF Total Operating Expenses (II) | | | 26 494.00 | |
GG - OPERATING RESULT (I - II) | | | 506.00 | |
GR Interest and similar expenses | | | 27.00 | |
GU Total financial expenses (VI) | | | 27.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -27.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 479.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 611.00 | | | 611.00 |
HD Total exceptional income (VII) | 611.00 | | | 611.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 611.00 | | | 611.00 |
HL TOTAL REVENUE (I + III + V + VII) | 27 611.00 | | | 27 611.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 26 521.00 | 2 400.00 | | 26 521.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 090.00 | -2 400.00 | | 1 090.00 |
| |
| 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 | 720 772.00 | | | 720 772.00 |
I3 DECREASES Total Financial Fixed Assets | | | 720 772.00 | |
I4 DECREASES Grand Total | | | 720 772.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 720 772.00 | | | 720 772.00 |
| |
| 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 | 8 153.00 | 8 153.00 | | 8 153.00 |
8D Social Security and Other Social Organizations | 5 392.00 | 5 392.00 | | 5 392.00 |
UX Other trade receivables | 10 800.00 | 10 800.00 | | 10 800.00 |
VB VAT | 800.00 | 800.00 | | 800.00 |
VC Group and associates | 38.00 | 38.00 | | 38.00 |
VI Group and Associates | 35 240.00 | 35 240.00 | | 35 240.00 |
VQ Other Taxes, Duties, and Similar Debts | 662.00 | 662.00 | | 662.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 11 638.00 | 11 638.00 | | 11 638.00 |
VW VAT | 5 350.00 | 5 350.00 | | 5 350.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 54 797.00 | 54 797.00 | | 54 797.00 |
