| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 3 325 255.00 | | 3 325 255.00 | 3 325 255.00 |
BZ Other receivables | 843.00 | | 843.00 | 843.00 |
CF Cash and cash equivalents | 1 192 746.00 | | 1 192 746.00 | 1 192 746.00 |
CH Prepaid expenses | 620.00 | | 620.00 | 620.00 |
CJ TOTAL (II) | 1 194 209.00 | | 1 194 209.00 | 1 194 209.00 |
CO Grand total (0 to V) | 4 519 464.00 | | 4 519 464.00 | 4 519 464.00 |
CU Other investments | 3 325 255.00 | | 3 325 255.00 | 3 325 255.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 024 000.00 | 3 024 000.00 | | 3 024 000.00 |
DD Legal reserve (1) | 99 075.00 | 93 763.00 | | 99 075.00 |
DH Retained earnings | 868 156.00 | 1 067 610.00 | | 868 156.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 452 004.00 | 106 242.00 | | 452 004.00 |
DL TOTAL (I) | 4 443 235.00 | 4 291 615.00 | | 4 443 235.00 |
DX Trade payables and related accounts | 10 574.00 | 10 150.00 | | 10 574.00 |
DY Tax and social security liabilities | 61 172.00 | 36 785.00 | | 61 172.00 |
DZ Fixed asset liabilities and related accounts | 4 382.00 | 258.00 | | 4 382.00 |
EA Other liabilities | 102.00 | 97 577.00 | | 102.00 |
EC TOTAL (IV) | 76 229.00 | 144 771.00 | | 76 229.00 |
EE Grand total (I to V) | 4 519 464.00 | 4 436 385.00 | | 4 519 464.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 600 000.00 | | 600 000.00 | 600 000.00 |
FJ Net sales | 600 000.00 | | 600 000.00 | 600 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 104.00 | |
FR Total operating income (I) | | | 600 104.00 | |
FW Other purchases and external expenses | | | 31 512.00 | |
FX Taxes, duties, and similar payments | | | 5 926.00 | |
FY Salaries and Wages | | | 261 288.00 | |
FZ Social Security Contributions | | | 110 265.00 | |
GF Total Operating Expenses (II) | | | 408 991.00 | |
GG - OPERATING RESULT (I - II) | | | 191 113.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 310 876.00 | |
GL Other interest and similar income | | | 5 315.00 | |
GP Total financial income (V) | | | 316 191.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 316 191.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 507 304.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 22.00 | 1.00 | | 22.00 |
HD Total exceptional income (VII) | 22.00 | 1.00 | | 22.00 |
HE Exceptional expenses on management operations | 95.00 | 20.00 | | 95.00 |
HH Total exceptional expenses (VIII) | 95.00 | 20.00 | | 95.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -72.00 | -19.00 | | -72.00 |
HK Income tax | 55 228.00 | 35 384.00 | | 55 228.00 |
HL TOTAL REVENUE (I + III + V + VII) | 916 317.00 | 547 709.00 | | 916 317.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 464 313.00 | 441 467.00 | | 464 313.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 452 004.00 | 106 242.00 | | 452 004.00 |
| |
| 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 | 10 574.00 | 10 574.00 | | 10 574.00 |
8K Other liabilities (including liabilities related to repo transactions) | 102.00 | 102.00 | | 102.00 |
VQ Other Taxes, Duties, and Similar Debts | 65 554.00 | 65 554.00 | | 65 554.00 |
VS Prepaid expenses | 1 463.00 | 1 463.00 | | 1 463.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 463.00 | 1 463.00 | | 1 463.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 76 229.00 | 76 229.00 | | 76 229.00 |
