| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 264 240.00 | | 264 240.00 | 264 240.00 |
BZ Other receivables | 85 593.00 | | 85 593.00 | 85 593.00 |
CF Cash and cash equivalents | 67 313.00 | | 67 313.00 | 67 313.00 |
CJ TOTAL (II) | 152 907.00 | | 152 907.00 | 152 907.00 |
CO Grand total (0 to V) | 417 147.00 | | 417 147.00 | 417 147.00 |
CU Other investments | 264 240.00 | | 264 240.00 | 264 240.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 214 250.00 | 214 250.00 | | 214 250.00 |
DB Share, merger, contribution premiums, etc. | 3 308.00 | 3 308.00 | | 3 308.00 |
DD Legal reserve (1) | 21 425.00 | 21 425.00 | | 21 425.00 |
DG Other reserves | 145 684.00 | 100 257.00 | | 145 684.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 889.00 | 61 176.00 | | 1 889.00 |
DL TOTAL (I) | 386 557.00 | 400 417.00 | | 386 557.00 |
DV Miscellaneous Loans and Financial Debts (4) | 11 025.00 | 11 025.00 | | 11 025.00 |
DX Trade payables and related accounts | 8 323.00 | 6 770.00 | | 8 323.00 |
DY Tax and social security liabilities | 11 241.00 | 17 048.00 | | 11 241.00 |
EC TOTAL (IV) | 30 589.00 | 34 844.00 | | 30 589.00 |
EE Grand total (I to V) | 417 147.00 | 435 262.00 | | 417 147.00 |
EG Accrued income and payables due within one year | 30 589.00 | 34 844.00 | | 30 589.00 |
EI Including equity loans | 11 025.00 | | | 11 025.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 120 000.00 | | 120 000.00 | 120 000.00 |
FJ Net sales | 120 000.00 | | 120 000.00 | 120 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 700.00 | |
FQ Other income | | | 16.00 | |
FR Total operating income (I) | | | 120 716.00 | |
FW Other purchases and external expenses | | | 17 792.00 | |
FX Taxes, duties, and similar payments | | | 2 024.00 | |
FY Salaries and Wages | | | 67 451.00 | |
FZ Social Security Contributions | | | 32 576.00 | |
GE Other Expenses | | | 98.00 | |
GF Total Operating Expenses (II) | | | 119 943.00 | |
GG - OPERATING RESULT (I - II) | | | 772.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 1 450.00 | |
GP Total financial income (V) | | | 1 450.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 450.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 223.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 334.00 | 2 414.00 | | 334.00 |
HL TOTAL REVENUE (I + III + V + VII) | 122 167.00 | 171 081.00 | | 122 167.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 120 277.00 | 109 905.00 | | 120 277.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 889.00 | 61 176.00 | | 1 889.00 |
| |
| 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 | 214 240.00 | | 50 000.00 | 214 240.00 |
I3 DECREASES Total Financial Fixed Assets | | | 264 240.00 | |
I4 DECREASES Grand Total | | | 264 240.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 214 240.00 | | 50 000.00 | 214 240.00 |
| |
| 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 | 8 323.00 | 8 323.00 | | 8 323.00 |
8C Staff and Related Accounts | 3 704.00 | 3 704.00 | | 3 704.00 |
8D Social Security and Other Social Organizations | 4 339.00 | 4 339.00 | | 4 339.00 |
8E Income Taxes | 334.00 | 334.00 | | 334.00 |
VB VAT | 2 053.00 | 2 053.00 | | 2 053.00 |
VC Group and associates | 81 739.00 | 81 739.00 | | 81 739.00 |
VI Group and Associates | 11 025.00 | 11 025.00 | | 11 025.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 007.00 | 2 007.00 | | 2 007.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 800.00 | 1 800.00 | | 1 800.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 85 593.00 | 85 593.00 | | 85 593.00 |
VW VAT | 856.00 | 856.00 | | 856.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 30 589.00 | 30 589.00 | | 30 589.00 |
