| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 72 000.00 | | 72 000.00 | 72 000.00 |
BZ Other receivables | 1 334 552.00 | | 1 334 552.00 | 1 334 552.00 |
CF Cash and cash equivalents | 805.00 | | 805.00 | 805.00 |
CJ TOTAL (II) | 1 407 356.00 | | 1 407 356.00 | 1 407 356.00 |
CO Grand total (0 to V) | 1 407 356.00 | | 1 407 356.00 | 1 407 356.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 527 872.00 | 527 872.00 | | 527 872.00 |
DD Legal reserve (1) | 33 437.00 | 30 855.00 | | 33 437.00 |
DH Retained earnings | 544 098.00 | 495 046.00 | | 544 098.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 64 260.00 | 51 634.00 | | 64 260.00 |
DL TOTAL (I) | 1 169 667.00 | 1 105 407.00 | | 1 169 667.00 |
DV Miscellaneous Loans and Financial Debts (4) | 225 155.00 | 225 155.00 | | 225 155.00 |
DX Trade payables and related accounts | 1 440.00 | 2 075.00 | | 1 440.00 |
DY Tax and social security liabilities | 11 095.00 | 11 081.00 | | 11 095.00 |
EC TOTAL (IV) | 237 690.00 | 238 311.00 | | 237 690.00 |
EE Grand total (I to V) | 1 407 356.00 | 1 343 718.00 | | 1 407 356.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 60 000.00 | | 60 000.00 | 60 000.00 |
FJ Net sales | 60 000.00 | | 60 000.00 | 60 000.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 60 000.00 | |
FW Other purchases and external expenses | | | 4 738.00 | |
FX Taxes, duties, and similar payments | | | 408.00 | |
GF Total Operating Expenses (II) | | | 5 146.00 | |
GG - OPERATING RESULT (I - II) | | | 54 854.00 | |
GK Income from other securities and fixed asset receivables | | | 9 406.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 9 406.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 9 406.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 64 260.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 40.00 | | |
HD Total exceptional income (VII) | | 40.00 | | |
HF Exceptional expenses on capital transactions | | 18 893.00 | | |
HH Total exceptional expenses (VIII) | | 18 893.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -18 853.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 69 406.00 | 76 230.00 | | 69 406.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 146.00 | 24 596.00 | | 5 146.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 64 260.00 | 51 634.00 | | 64 260.00 |
| |
| 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 | 225 155.00 | 1.00 | 225 154.00 | 225 155.00 |
8B Suppliers and Related Accounts | 1 440.00 | 1 440.00 | | 1 440.00 |
UX Other trade receivables | 72 000.00 | 72 000.00 | | 72 000.00 |
VB VAT | 240.00 | 240.00 | | 240.00 |
VC Group and associates | 1 334 312.00 | 1 334 312.00 | | 1 334 312.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 406 552.00 | 1 406 552.00 | | 1 406 552.00 |
VW VAT | 11 095.00 | 11 095.00 | | 11 095.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 237 690.00 | 12 536.00 | 225 154.00 | 237 690.00 |
