| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 309 672.00 | | 309 672.00 | 309 672.00 |
BX Customers and related accounts | 272 652.00 | | 272 652.00 | 272 652.00 |
BZ Other receivables | 2 529.00 | | 2 529.00 | 2 529.00 |
CF Cash and cash equivalents | 26 415.00 | | 26 415.00 | 26 415.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 301 596.00 | | 301 596.00 | 301 596.00 |
CO Grand total (0 to V) | 611 268.00 | | 611 268.00 | 611 268.00 |
CU Other investments | 309 672.00 | | 309 672.00 | 309 672.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 110 000.00 | 110 000.00 | | 110 000.00 |
DD Legal reserve (1) | 11 000.00 | 11 000.00 | | 11 000.00 |
DG Other reserves | | 47 592.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 48 689.00 | -10 088.00 | | 48 689.00 |
DL TOTAL (I) | 169 689.00 | 158 504.00 | | 169 689.00 |
DV Miscellaneous Loans and Financial Debts (4) | 390 282.00 | 313 750.00 | | 390 282.00 |
DX Trade payables and related accounts | 1 414.00 | 1 364.00 | | 1 414.00 |
DY Tax and social security liabilities | 49 883.00 | 44 614.00 | | 49 883.00 |
EA Other liabilities | | 918.00 | | |
EC TOTAL (IV) | 441 579.00 | 360 646.00 | | 441 579.00 |
EE Grand total (I to V) | 611 268.00 | 519 150.00 | | 611 268.00 |
EG Accrued income and payables due within one year | | 360 646.00 | | |
EI Including equity loans | 390 282.00 | | | 390 282.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 79 598.00 | | 79 598.00 | 79 598.00 |
FJ Net sales | 79 598.00 | | 79 598.00 | 79 598.00 |
FR Total operating income (I) | | | 79 598.00 | |
FW Other purchases and external expenses | | | 12 128.00 | |
FX Taxes, duties, and similar payments | | | 582.00 | |
FY Salaries and Wages | | | 59 467.00 | |
FZ Social Security Contributions | | | 12 895.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 85 072.00 | |
GG - OPERATING RESULT (I - II) | | | -5 475.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 54 000.00 | |
GP Total financial income (V) | | | 54 000.00 | |
GR Interest and similar expenses | | | 293.00 | |
GU Total financial expenses (VI) | | | 293.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 53 707.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 48 232.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -458.00 | -325.00 | | -458.00 |
HL TOTAL REVENUE (I + III + V + VII) | 133 598.00 | 77 166.00 | | 133 598.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 84 908.00 | 87 254.00 | | 84 908.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 48 689.00 | -10 088.00 | | 48 689.00 |
| |
| 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 | 309 672.00 | | | 309 672.00 |
I3 DECREASES Total Financial Fixed Assets | | | 309 672.00 | |
I4 DECREASES Grand Total | | | 309 672.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 309 672.00 | | | 309 672.00 |
| |
| 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 | 1 414.00 | 1 414.00 | | 1 414.00 |
8D Social Security and Other Social Organizations | 49 883.00 | 49 883.00 | | 49 883.00 |
8K Other liabilities (including liabilities related to repo transactions) | 390 282.00 | 390 282.00 | | 390 282.00 |
UX Other trade receivables | 272 652.00 | 272 652.00 | | 272 652.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 529.00 | 2 529.00 | | 2 529.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 275 182.00 | 275 182.00 | | 275 182.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 441 579.00 | 441 579.00 | | 441 579.00 |
