| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 456 000.00 | | 2 456 000.00 | 2 456 000.00 |
BX Customers and related accounts | 228 171.00 | | 228 171.00 | 228 171.00 |
BZ Other receivables | 362 929.00 | | 362 929.00 | 362 929.00 |
CF Cash and cash equivalents | 33 876.00 | | 33 876.00 | 33 876.00 |
CH Prepaid expenses | 5 857.00 | | 5 857.00 | 5 857.00 |
CJ TOTAL (II) | 630 832.00 | | 630 832.00 | 630 832.00 |
CO Grand total (0 to V) | 3 086 832.00 | | 3 086 832.00 | 3 086 832.00 |
CU Other investments | 2 456 000.00 | | 2 456 000.00 | 2 456 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500 000.00 | 8 000.00 | | 500 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 2 374 177.00 | 2 738 253.00 | | 2 374 177.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 534.00 | 136 725.00 | | 6 534.00 |
DL TOTAL (I) | 2 881 512.00 | 2 883 777.00 | | 2 881 512.00 |
DU Loans and Debts from Credit Institutions (3) | | 59.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 141 091.00 | 140 886.00 | | 141 091.00 |
DX Trade payables and related accounts | 5 259.00 | 4 502.00 | | 5 259.00 |
DY Tax and social security liabilities | 58 970.00 | 35 055.00 | | 58 970.00 |
EC TOTAL (IV) | 205 321.00 | 180 503.00 | | 205 321.00 |
EE Grand total (I to V) | 3 086 832.00 | 3 064 280.00 | | 3 086 832.00 |
EI Including equity loans | 141 091.00 | | | 141 091.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 170 424.00 | | 170 424.00 | 170 424.00 |
FJ Net sales | 170 424.00 | | 170 424.00 | 170 424.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 221.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 174 645.00 | |
FW Other purchases and external expenses | | | 19 341.00 | |
FX Taxes, duties, and similar payments | | | 361.00 | |
FY Salaries and Wages | | | 146 715.00 | |
GF Total Operating Expenses (II) | | | 166 417.00 | |
GG - OPERATING RESULT (I - II) | | | 8 229.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 4 016.00 | |
GP Total financial income (V) | | | 4 016.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 4 016.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 12 244.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 5 710.00 | 6 439.00 | | 5 710.00 |
HL TOTAL REVENUE (I + III + V + VII) | 178 661.00 | 314 890.00 | | 178 661.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 172 127.00 | 178 165.00 | | 172 127.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 534.00 | 136 725.00 | | 6 534.00 |
| |
| 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 | 2 456 000.00 | | | 2 456 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 456 000.00 | |
I4 DECREASES Grand Total | | | 2 456 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 456 000.00 | | | 2 456 000.00 |
