| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 661.00 | | 661.00 | 661.00 |
BJ TOTAL (I) | 661.00 | | 661.00 | 661.00 |
BX Customers and related accounts | 512.00 | | 512.00 | 512.00 |
BZ Other receivables | 238 218.00 | | 238 218.00 | 238 218.00 |
CJ TOTAL (II) | 238 730.00 | | 238 730.00 | 238 730.00 |
CO Grand total (0 to V) | 239 392.00 | | 239 392.00 | 239 392.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 113 008.00 | 113 008.00 | | 113 008.00 |
DD Legal reserve (1) | 11 301.00 | 11 301.00 | | 11 301.00 |
DE Statutory or contractual reserves | 71 449.00 | 71 449.00 | | 71 449.00 |
DH Retained earnings | 22 234.00 | 22 151.00 | | 22 234.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 170.00 | 83.00 | | 170.00 |
DJ Investment subsidies | 18 580.00 | 18 580.00 | | 18 580.00 |
DL TOTAL (I) | 236 741.00 | 236 571.00 | | 236 741.00 |
DU Loans and Debts from Credit Institutions (3) | 5.00 | 5.00 | | 5.00 |
DX Trade payables and related accounts | 2 580.00 | 3 742.00 | | 2 580.00 |
DY Tax and social security liabilities | 66.00 | 32.00 | | 66.00 |
EC TOTAL (IV) | 2 651.00 | 3 779.00 | | 2 651.00 |
EE Grand total (I to V) | 239 392.00 | 240 350.00 | | 239 392.00 |
EG Accrued income and payables due within one year | 2 651.00 | 3 779.00 | | 2 651.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 4 119.00 | | 4 119.00 | 4 119.00 |
FJ Net sales | 4 119.00 | | 4 119.00 | 4 119.00 |
FR Total operating income (I) | | | 4 119.00 | |
FW Other purchases and external expenses | | | 5 061.00 | |
FX Taxes, duties, and similar payments | | | 41.00 | |
GE Other Expenses | | | 9.00 | |
GF Total Operating Expenses (II) | | | 5 103.00 | |
GG - OPERATING RESULT (I - II) | | | -983.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 12.00 | |
GL Other interest and similar income | | | 1 207.00 | |
GP Total financial income (V) | | | 1 219.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 219.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 236.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 66.00 | 32.00 | | 66.00 |
HL TOTAL REVENUE (I + III + V + VII) | 5 336.00 | 8 533.00 | | 5 336.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 169.00 | 8 450.00 | | 5 169.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 170.00 | 83.00 | | 170.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 4.00 | 4.00 | | 4.00 |
8B Suppliers and Related Accounts | 2 520.00 | 2 520.00 | | 2 520.00 |
8E Income Taxes | 66.00 | 66.00 | | 66.00 |
UX Other trade receivables | 512.00 | 512.00 | | 512.00 |
VB VAT | 220.00 | 220.00 | | 220.00 |
VC Group and associates | 237 998.00 | 237 998.00 | | 237 998.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 238 730.00 | 238 730.00 | | 238 730.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 651.00 | 2 651.00 | | 2 651.00 |
