| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 58 600.00 | | 58 600.00 | 58 600.00 |
BX Customers and related accounts | 759.00 | | 759.00 | 759.00 |
BZ Other receivables | 44 040.00 | | 44 040.00 | 44 040.00 |
CF Cash and cash equivalents | 3 675.00 | | 3 675.00 | 3 675.00 |
CJ TOTAL (II) | 48 474.00 | | 48 474.00 | 48 474.00 |
CO Grand total (0 to V) | 107 074.00 | | 107 074.00 | 107 074.00 |
CS Evaluated investments - equity method | 58 600.00 | | 58 600.00 | 58 600.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DD Legal reserve (1) | 2 000.00 | 2 000.00 | | 2 000.00 |
DG Other reserves | 63 987.00 | 62 316.00 | | 63 987.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 245.00 | 1 671.00 | | -2 245.00 |
DL TOTAL (I) | 83 742.00 | 85 987.00 | | 83 742.00 |
DV Miscellaneous Loans and Financial Debts (4) | 603.00 | 3.00 | | 603.00 |
DX Trade payables and related accounts | 1 262.00 | 302.00 | | 1 262.00 |
DY Tax and social security liabilities | 21 466.00 | 23 920.00 | | 21 466.00 |
EC TOTAL (IV) | 23 331.00 | 24 225.00 | | 23 331.00 |
EE Grand total (I to V) | 107 074.00 | 110 212.00 | | 107 074.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 41 760.00 | |
FJ Net sales | | | 41 760.00 | |
FQ Other income | | | 53.00 | |
FR Total operating income (I) | | | 41 813.00 | |
FW Other purchases and external expenses | | | 5 522.00 | |
FX Taxes, duties, and similar payments | | | 223.00 | |
FY Salaries and Wages | | | 25 520.00 | |
FZ Social Security Contributions | | | 12 788.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 44 054.00 | |
GG - OPERATING RESULT (I - II) | | | -2 241.00 | |
GR Interest and similar expenses | | | 4.00 | |
GU Total financial expenses (VI) | | | 4.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 245.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | 295.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 41 813.00 | 41 760.00 | | 41 813.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 44 058.00 | 40 089.00 | | 44 058.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 245.00 | 1 671.00 | | -2 245.00 |
| |
| 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 | 1 262.00 | 1 262.00 | | 1 262.00 |
8D Social Security and Other Social Organizations | 21 466.00 | 21 466.00 | | 21 466.00 |
8K Other liabilities (including liabilities related to repo transactions) | 603.00 | 603.00 | | 603.00 |
VS Prepaid expenses | 44 798.00 | 44 798.00 | | 44 798.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 44 798.00 | 44 798.00 | | 44 798.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 23 331.00 | 23 331.00 | | 23 331.00 |
