| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 110 696.00 | | 110 696.00 | 110 696.00 |
BX Customers and related accounts | 17 577.00 | | 17 577.00 | 17 577.00 |
BZ Other receivables | 1 249.00 | | 1 249.00 | 1 249.00 |
CH Prepaid expenses | 855.00 | | 855.00 | 855.00 |
CJ TOTAL (II) | 19 681.00 | | 19 681.00 | 19 681.00 |
CO Grand total (0 to V) | 130 377.00 | | 130 377.00 | 130 377.00 |
CU Other investments | 110 696.00 | | 110 696.00 | 110 696.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DG Other reserves | 11 885.00 | 1 165.00 | | 11 885.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 099.00 | 10 720.00 | | 3 099.00 |
DL TOTAL (I) | 20 485.00 | 17 385.00 | | 20 485.00 |
DU Loans and Debts from Credit Institutions (3) | 639.00 | 2 107.00 | | 639.00 |
DV Miscellaneous Loans and Financial Debts (4) | 19 146.00 | 19 802.00 | | 19 146.00 |
DX Trade payables and related accounts | 770.00 | | | 770.00 |
DY Tax and social security liabilities | 2 614.00 | 4 944.00 | | 2 614.00 |
EA Other liabilities | 86 721.00 | 81 972.00 | | 86 721.00 |
EC TOTAL (IV) | 109 892.00 | 108 826.00 | | 109 892.00 |
EE Grand total (I to V) | 130 377.00 | 126 212.00 | | 130 377.00 |
EG Accrued income and payables due within one year | 109 892.00 | 108 826.00 | | 109 892.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 74 600.00 | | 74 600.00 | 74 600.00 |
FJ Net sales | 74 600.00 | | 74 600.00 | 74 600.00 |
FR Total operating income (I) | | | 74 600.00 | |
FW Other purchases and external expenses | | | 4 683.00 | |
FX Taxes, duties, and similar payments | | | 4 754.00 | |
FY Salaries and Wages | | | 48 000.00 | |
FZ Social Security Contributions | | | 12 144.00 | |
GE Other Expenses | | | 8.00 | |
GF Total Operating Expenses (II) | | | 69 582.00 | |
GG - OPERATING RESULT (I - II) | | | 5 017.00 | |
GR Interest and similar expenses | | | 520.00 | |
GU Total financial expenses (VI) | | | 520.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -520.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 496.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 3.00 | 248.00 | | 3.00 |
HD Total exceptional income (VII) | 3.00 | 248.00 | | 3.00 |
HE Exceptional expenses on management operations | 635.00 | | | 635.00 |
HH Total exceptional expenses (VIII) | 635.00 | | | 635.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -631.00 | 248.00 | | -631.00 |
HK Income tax | 765.00 | 1 892.00 | | 765.00 |
HL TOTAL REVENUE (I + III + V + VII) | 74 603.00 | 80 948.00 | | 74 603.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 71 503.00 | 70 227.00 | | 71 503.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 099.00 | 10 720.00 | | 3 099.00 |
| |
| 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 | 110 697.00 | | | 110 697.00 |
I3 DECREASES Total Financial Fixed Assets | | | 110 697.00 | |
I4 DECREASES Grand Total | | | 110 697.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 110 697.00 | | | 110 697.00 |
| |
| 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 | 771.00 | 771.00 | | 771.00 |
8K Other liabilities (including liabilities related to repo transactions) | 86 721.00 | 86 721.00 | | 86 721.00 |
UX Other trade receivables | 17 577.00 | 17 577.00 | | 17 577.00 |
VB VAT | 595.00 | 595.00 | | 595.00 |
VG Loans with a maturity of up to one year at origin | 640.00 | 640.00 | | 640.00 |
VI Group and Associates | 19 147.00 | 19 147.00 | | 19 147.00 |
VM Income taxes | 654.00 | 654.00 | | 654.00 |
VQ Other Taxes, Duties, and Similar Debts | 130.00 | 130.00 | | 130.00 |
VS Prepaid expenses | 855.00 | 855.00 | | 855.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 19 681.00 | 19 681.00 | | 19 681.00 |
VW VAT | 2 484.00 | 2 484.00 | | 2 484.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 109 892.00 | 109 892.00 | | 109 892.00 |
