| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AA Uncalled Subscribed Capital | 999 660.00 | | 999 660.00 | 999 660.00 |
AP Buildings | 1.00 | 1.00 | | 1.00 |
AR Technical installations, industrial equipment and tools | 100 000.00 | 65 278.00 | 34 722.00 | 100 000.00 |
BH Other financial assets | 101 630.00 | | 101 630.00 | 101 630.00 |
BJ TOTAL (I) | 201 631.00 | 65 278.00 | 136 353.00 | 201 631.00 |
BX Customers and related accounts | 75 138.00 | | 75 138.00 | 75 138.00 |
BZ Other receivables | 16 156.00 | | 16 156.00 | 16 156.00 |
CF Cash and cash equivalents | 322 698.00 | | 322 698.00 | 322 698.00 |
CH Prepaid expenses | 50 846.00 | | 50 846.00 | 50 846.00 |
CJ TOTAL (II) | 464 839.00 | | 464 839.00 | 464 839.00 |
CO Grand total (0 to V) | 1 666 130.00 | 65 278.00 | 1 600 851.00 | 1 666 130.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000 000.00 | 1 000 000.00 | | 1 000 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 399 058.00 | 462 333.00 | | 399 058.00 |
DL TOTAL (I) | 1 399 058.00 | 1 462 333.00 | | 1 399 058.00 |
DQ Provisions for Expenses | 100 000.00 | 100 000.00 | | 100 000.00 |
DR TOTAL (IV) | 100 000.00 | 100 000.00 | | 100 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 15 506.00 | 582 522.00 | | 15 506.00 |
DX Trade payables and related accounts | 86 031.00 | 31 891.00 | | 86 031.00 |
DY Tax and social security liabilities | 257.00 | 257.00 | | 257.00 |
EC TOTAL (IV) | 101 794.00 | 614 670.00 | | 101 794.00 |
EE Grand total (I to V) | 1 600 851.00 | 2 177 003.00 | | 1 600 851.00 |
EG Accrued income and payables due within one year | | 614 670.00 | | |
EI Including equity loans | 15 506.00 | | | 15 506.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 528 018.00 | |
FG Production sold - services | | | | |
FJ Net sales | | | 528 018.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 13 037.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 541 055.00 | |
FW Other purchases and external expenses | | | 86 028.00 | |
FX Taxes, duties, and similar payments | | | 39 302.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 16 667.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 141 997.00 | |
GG - OPERATING RESULT (I - II) | | | 399 058.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 399 058.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 244.00 | | |
HH Total exceptional expenses (VIII) | | 244.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -244.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 541 055.00 | 666 454.00 | | 541 055.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 141 997.00 | 204 121.00 | | 141 997.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 399 058.00 | 462 333.00 | | 399 058.00 |
| |
| 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 | 201 631.00 | | | 201 631.00 |
I3 DECREASES Total Financial Fixed Assets | | | 101 630.00 | |
I4 DECREASES Grand Total | | | 201 631.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 100 001.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 100 001.00 | | | 100 001.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 101 630.00 | | | 101 630.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 48 611.00 | 16 667.00 | | 48 611.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 48 611.00 | 16 667.00 | | 48 611.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 100 000.00 | | | 100 000.00 |
7C Grand total | 100 000.00 | | | 100 000.00 |
| |
| 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 | 86 031.00 | 86 031.00 | | 86 031.00 |
8D Social Security and Other Social Organizations | 257.00 | 257.00 | | 257.00 |
UT Other financial assets | 101 630.00 | | 101 630.00 | 101 630.00 |
UX Other trade receivables | 75 138.00 | 75 138.00 | | 75 138.00 |
VI Group and Associates | 15 506.00 | 15 506.00 | | 15 506.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 16 156.00 | 16 156.00 | | 16 156.00 |
VS Prepaid expenses | 50 846.00 | 50 846.00 | | 50 846.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 243 771.00 | 142 141.00 | 101 630.00 | 243 771.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 101 794.00 | 101 794.00 | | 101 794.00 |
