| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | | | | |
BJ TOTAL (I) | 159 490.00 | | 159 490.00 | 159 490.00 |
BZ Other receivables | 38 882.00 | | 38 882.00 | 38 882.00 |
CF Cash and cash equivalents | 193 166.00 | | 193 166.00 | 193 166.00 |
CJ TOTAL (II) | 232 048.00 | | 232 048.00 | 232 048.00 |
CO Grand total (0 to V) | 391 538.00 | | 391 538.00 | 391 538.00 |
CU Other investments | 159 490.00 | | 159 490.00 | 159 490.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DG Other reserves | 51 919.00 | 14 875.00 | | 51 919.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 169 521.00 | 37 044.00 | | 169 521.00 |
DL TOTAL (I) | 226 939.00 | 57 419.00 | | 226 939.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 599.00 | 151 659.00 | | 1 599.00 |
DX Trade payables and related accounts | 250.00 | 250.00 | | 250.00 |
DY Tax and social security liabilities | 7 750.00 | 62 465.00 | | 7 750.00 |
DZ Fixed asset liabilities and related accounts | 155 000.00 | | | 155 000.00 |
EA Other liabilities | | 990.00 | | |
EC TOTAL (IV) | 164 599.00 | 215 364.00 | | 164 599.00 |
EE Grand total (I to V) | 391 538.00 | 272 782.00 | | 391 538.00 |
EG Accrued income and payables due within one year | 164 599.00 | 215 364.00 | | 164 599.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 185.00 | |
FX Taxes, duties, and similar payments | | | 7 750.00 | |
GF Total Operating Expenses (II) | | | 8 935.00 | |
GG - OPERATING RESULT (I - II) | | | -8 935.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 195 000.00 | |
GP Total financial income (V) | | | 195 000.00 | |
GR Interest and similar expenses | | | 597.00 | |
GU Total financial expenses (VI) | | | 597.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 194 402.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 185 466.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 69 250.00 | | |
HD Total exceptional income (VII) | | 69 250.00 | | |
HF Exceptional expenses on capital transactions | | 251.00 | | |
HH Total exceptional expenses (VIII) | | 250.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 69 000.00 | | |
HK Income tax | 15 946.00 | 72 689.00 | | 15 946.00 |
HL TOTAL REVENUE (I + III + V + VII) | 195 000.00 | 111 750.00 | | 195 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 25 479.00 | 74 706.00 | | 25 479.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 169 520.00 | 37 043.00 | | 169 520.00 |
| |
| 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 | 4 490.00 | | 155 000.00 | 4 490.00 |
I3 DECREASES Total Financial Fixed Assets | | | 159 490.00 | |
I4 DECREASES Grand Total | | | 159 490.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 490.00 | | 155 000.00 | 4 490.00 |
| |
| 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 | 250.00 | 250.00 | | 250.00 |
8J Fixed Asset Liabilities and Related Accounts | 155 000.00 | 155 000.00 | | 155 000.00 |
VC Group and associates | 3 000.00 | | 3 000.00 | 3 000.00 |
VI Group and Associates | 1 599.00 | 1 599.00 | | 1 599.00 |
VM Income taxes | 35 882.00 | 35 882.00 | | 35 882.00 |
VQ Other Taxes, Duties, and Similar Debts | 7 750.00 | 7 750.00 | | 7 750.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 38 882.00 | 35 882.00 | 3 000.00 | 38 882.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 164 599.00 | 164 599.00 | | 164 599.00 |
