| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 000 999.00 | | 1 000 999.00 | 1 000 999.00 |
BX Customers and related accounts | 33 480.00 | | 33 480.00 | 33 480.00 |
BZ Other receivables | 139 196.00 | | 139 196.00 | 139 196.00 |
CF Cash and cash equivalents | 126 156.00 | | 126 156.00 | 126 156.00 |
CJ TOTAL (II) | 298 832.00 | | 298 832.00 | 298 832.00 |
CO Grand total (0 to V) | 1 299 831.00 | | 1 299 831.00 | 1 299 831.00 |
CU Other investments | 1 000 999.00 | | 1 000 999.00 | 1 000 999.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 001 000.00 | 1 001 000.00 | | 1 001 000.00 |
DD Legal reserve (1) | 9 179.00 | 6 996.00 | | 9 179.00 |
DH Retained earnings | 120 970.00 | 109 489.00 | | 120 970.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 130 153.00 | 43 665.00 | | 130 153.00 |
DL TOTAL (I) | 1 261 303.00 | 1 161 150.00 | | 1 261 303.00 |
DU Loans and Debts from Credit Institutions (3) | | 1 929.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 17 963.00 | 17 353.00 | | 17 963.00 |
DX Trade payables and related accounts | 831.00 | 831.00 | | 831.00 |
DY Tax and social security liabilities | 19 734.00 | 9 653.00 | | 19 734.00 |
EC TOTAL (IV) | 38 528.00 | 29 766.00 | | 38 528.00 |
EE Grand total (I to V) | 1 299 831.00 | 1 190 916.00 | | 1 299 831.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 172 920.00 | | 172 920.00 | 172 920.00 |
FJ Net sales | 172 920.00 | | 172 920.00 | 172 920.00 |
FO Operating subsidies | | | | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 172 921.00 | |
FW Other purchases and external expenses | | | 3 510.00 | |
FX Taxes, duties, and similar payments | | | 640.00 | |
FY Salaries and Wages | | | 54 000.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 58 151.00 | |
GG - OPERATING RESULT (I - II) | | | 114 770.00 | |
GI Supported loss or transferred profit (IV) | | | 23 547.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 60 502.00 | |
GP Total financial income (V) | | | 60 502.00 | |
GR Interest and similar expenses | | | 5.00 | |
GU Total financial expenses (VI) | | | 5.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 60 497.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 151 719.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 21 566.00 | 10 098.00 | | 21 566.00 |
HL TOTAL REVENUE (I + III + V + VII) | 233 423.00 | 136 420.00 | | 233 423.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 103 270.00 | 92 756.00 | | 103 270.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 130 153.00 | 43 665.00 | | 130 153.00 |
| |
| 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 | 1 000 999.00 | | | 1 000 999.00 |
I3 DECREASES Total Financial Fixed Assets | 1 000 999.00 | | | 1 000 999.00 |
I4 DECREASES Grand Total | 1 000 999.00 | | | 1 000 999.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 000 999.00 | | | 1 000 999.00 |
| |
| 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 | 831.00 | 831.00 | | 831.00 |
8E Income Taxes | 11 467.00 | 11 467.00 | | 11 467.00 |
UX Other trade receivables | 33 480.00 | 33 480.00 | | 33 480.00 |
VB VAT | 139.00 | 139.00 | | 139.00 |
VC Group and associates | 139 058.00 | 139 058.00 | | 139 058.00 |
VI Group and Associates | 17 963.00 | 17 963.00 | | 17 963.00 |
VQ Other Taxes, Duties, and Similar Debts | 321.00 | 321.00 | | 321.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | | 1.00 | | |
VT TOTAL – STATEMENT OF RECEIVABLES | 172 676.00 | 172 676.00 | | 172 676.00 |
VW VAT | 7 946.00 | 7 946.00 | | 7 946.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 38 528.00 | 38 528.00 | | 38 528.00 |
