| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 220.00 | | 220.00 | 220.00 |
BJ TOTAL (I) | 95 220.00 | | 95 220.00 | 95 220.00 |
BX Customers and related accounts | 7 200.00 | | 7 200.00 | 7 200.00 |
BZ Other receivables | 17 744.00 | | 17 744.00 | 17 744.00 |
CF Cash and cash equivalents | 136.00 | | 136.00 | 136.00 |
CJ TOTAL (II) | 25 080.00 | | 25 080.00 | 25 080.00 |
CO Grand total (0 to V) | 120 300.00 | | 120 300.00 | 120 300.00 |
CU Other investments | 95 000.00 | | 95 000.00 | 95 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 54 867.00 | 44 060.00 | | 54 867.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 14 641.00 | 10 807.00 | | 14 641.00 |
DL TOTAL (I) | 80 509.00 | 65 867.00 | | 80 509.00 |
DU Loans and Debts from Credit Institutions (3) | | 854.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 31 605.00 | 26 912.00 | | 31 605.00 |
DX Trade payables and related accounts | 1 999.00 | 2 077.00 | | 1 999.00 |
DY Tax and social security liabilities | 6 187.00 | | | 6 187.00 |
EC TOTAL (IV) | 39 791.00 | 29 842.00 | | 39 791.00 |
EE Grand total (I to V) | 120 300.00 | 95 710.00 | | 120 300.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 6 000.00 | |
FJ Net sales | | | 6 000.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 6 000.00 | |
FW Other purchases and external expenses | | | 1 028.00 | |
FY Salaries and Wages | | | 3 660.00 | |
FZ Social Security Contributions | | | 1 327.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 6 015.00 | |
GG - OPERATING RESULT (I - II) | | | -15.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 15 000.00 | |
GL Other interest and similar income | | | 3.00 | |
GP Total financial income (V) | | | 15 003.00 | |
GR Interest and similar expenses | | | 347.00 | |
GU Total financial expenses (VI) | | | 347.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 14 657.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 14 641.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 21 003.00 | 12 583.00 | | 21 003.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 362.00 | 1 776.00 | | 6 362.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 14 641.00 | 10 807.00 | | 14 641.00 |
| |
| 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 | 1 999.00 | 1 999.00 | | 1 999.00 |
8D Social Security and Other Social Organizations | 6 187.00 | 6 187.00 | | 6 187.00 |
8K Other liabilities (including liabilities related to repo transactions) | 31 605.00 | 31 605.00 | | 31 605.00 |
UX Other trade receivables | 7 200.00 | 7 200.00 | | 7 200.00 |
VK Loans repaid during the year | 854.00 | | | 854.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 17 744.00 | 17 744.00 | | 17 744.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 24 944.00 | 24 944.00 | | 24 944.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 39 791.00 | 39 791.00 | | 39 791.00 |
