| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 914 000.00 | | 914 000.00 | 914 000.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 1 097.00 | | 1 097.00 | 1 097.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 1 097.00 | | 1 097.00 | 1 097.00 |
CO Grand total (0 to V) | 915 097.00 | | 915 097.00 | 915 097.00 |
CU Other investments | 914 000.00 | | 914 000.00 | 914 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 83 300.00 | 83 300.00 | | 83 300.00 |
DD Legal reserve (1) | 16 660.00 | 16 660.00 | | 16 660.00 |
DG Other reserves | 296 761.00 | 284 120.00 | | 296 761.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 70 375.00 | 12 640.00 | | 70 375.00 |
DL TOTAL (I) | 467 095.00 | 396 721.00 | | 467 095.00 |
DU Loans and Debts from Credit Institutions (3) | 117 910.00 | 156 361.00 | | 117 910.00 |
DV Miscellaneous Loans and Financial Debts (4) | 199 969.00 | 175 869.00 | | 199 969.00 |
DX Trade payables and related accounts | 189.00 | 752.00 | | 189.00 |
DY Tax and social security liabilities | 18 797.00 | 3 805.00 | | 18 797.00 |
EA Other liabilities | 111 137.00 | 186 268.00 | | 111 137.00 |
EC TOTAL (IV) | 448 002.00 | 523 055.00 | | 448 002.00 |
EE Grand total (I to V) | 915 097.00 | 919 776.00 | | 915 097.00 |
EG Accrued income and payables due within one year | 448 002.00 | 523 055.00 | | 448 002.00 |
EI Including equity loans | 199 969.00 | | | 199 969.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 61 880.00 | | 61 880.00 | 61 880.00 |
FJ Net sales | 61 880.00 | | 61 880.00 | 61 880.00 |
FR Total operating income (I) | | | 61 880.00 | |
FW Other purchases and external expenses | | | 3 171.00 | |
FX Taxes, duties, and similar payments | | | 282.00 | |
FY Salaries and Wages | | | 55 481.00 | |
GF Total Operating Expenses (II) | | | 58 934.00 | |
GG - OPERATING RESULT (I - II) | | | 2 946.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 70 000.00 | |
GP Total financial income (V) | | | 70 000.00 | |
GR Interest and similar expenses | | | 2 572.00 | |
GU Total financial expenses (VI) | | | 2 572.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 67 428.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 70 375.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 320.00 | | |
HH Total exceptional expenses (VIII) | | 320.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -320.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 131 880.00 | 30 000.00 | | 131 880.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 61 505.00 | 17 360.00 | | 61 505.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 70 375.00 | 12 640.00 | | 70 375.00 |
| |
| 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 | 914 000.00 | | | 914 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 914 000.00 | |
I4 DECREASES Grand Total | | | 914 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 914 000.00 | | | 914 000.00 |
