| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 419 190.00 | | 419 190.00 | 419 190.00 |
BX Customers and related accounts | 63 360.00 | | 63 360.00 | 63 360.00 |
BZ Other receivables | 208.00 | | 208.00 | 208.00 |
CF Cash and cash equivalents | 2 842.00 | | 2 842.00 | 2 842.00 |
CJ TOTAL (II) | 66 410.00 | | 66 410.00 | 66 410.00 |
CO Grand total (0 to V) | 485 600.00 | | 485 600.00 | 485 600.00 |
CU Other investments | 419 190.00 | | 419 190.00 | 419 190.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | | | 2 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 44 185.00 | | | 44 185.00 |
DL TOTAL (I) | 46 185.00 | | | 46 185.00 |
DV Miscellaneous Loans and Financial Debts (4) | 419 817.00 | | | 419 817.00 |
DX Trade payables and related accounts | 1 248.00 | | | 1 248.00 |
DY Tax and social security liabilities | 18 349.00 | | | 18 349.00 |
EC TOTAL (IV) | 439 414.00 | | | 439 414.00 |
EE Grand total (I to V) | 485 600.00 | | | 485 600.00 |
EG Accrued income and payables due within one year | 439 414.00 | | | 439 414.00 |
EI Including equity loans | 419 817.00 | | | 419 817.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 54 370.00 | | 54 370.00 | 54 370.00 |
FJ Net sales | 54 370.00 | | 54 370.00 | 54 370.00 |
FR Total operating income (I) | | | 54 370.00 | |
FW Other purchases and external expenses | | | 2 705.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 2 710.00 | |
GG - OPERATING RESULT (I - II) | | | 51 660.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 51 660.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 7 475.00 | | | 7 475.00 |
HL TOTAL REVENUE (I + III + V + VII) | 54 370.00 | | | 54 370.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 185.00 | | | 10 185.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 44 185.00 | | | 44 185.00 |
| |
| 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 | | | 419 190.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 419 190.00 | |
I4 DECREASES Grand Total | | | 419 190.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 419 190.00 | |
| |
| 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 | 1 248.00 | 1 248.00 | | 1 248.00 |
8E Income Taxes | 7 475.00 | 7 475.00 | | 7 475.00 |
UX Other trade receivables | 63 360.00 | 63 360.00 | | 63 360.00 |
VB VAT | 208.00 | 208.00 | | 208.00 |
VI Group and Associates | 419 817.00 | 419 817.00 | | 419 817.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 63 568.00 | 63 568.00 | | 63 568.00 |
VW VAT | 10 874.00 | 10 874.00 | | 10 874.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 439 414.00 | 439 414.00 | | 439 414.00 |
