| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 169 555.00 | | 169 555.00 | 169 555.00 |
BZ Other receivables | 7 397.00 | | 7 397.00 | 7 397.00 |
CD Marketable securities | 10 000.00 | | 10 000.00 | 10 000.00 |
CF Cash and cash equivalents | 2 909.00 | | 2 909.00 | 2 909.00 |
CJ TOTAL (II) | 20 305.00 | | 20 305.00 | 20 305.00 |
CO Grand total (0 to V) | 189 860.00 | | 189 860.00 | 189 860.00 |
CU Other investments | 169 555.00 | | 169 555.00 | 169 555.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | 3 000.00 | | 3 000.00 |
DD Legal reserve (1) | 300.00 | 300.00 | | 300.00 |
DE Statutory or contractual reserves | 110 000.00 | 80 000.00 | | 110 000.00 |
DH Retained earnings | 4 774.00 | 20 875.00 | | 4 774.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 16 041.00 | 16 754.00 | | 16 041.00 |
DL TOTAL (I) | 134 115.00 | 120 928.00 | | 134 115.00 |
DU Loans and Debts from Credit Institutions (3) | 18 073.00 | 28 481.00 | | 18 073.00 |
DV Miscellaneous Loans and Financial Debts (4) | 32 320.00 | 32 529.00 | | 32 320.00 |
DX Trade payables and related accounts | 636.00 | 636.00 | | 636.00 |
DY Tax and social security liabilities | 4 716.00 | 6 428.00 | | 4 716.00 |
EC TOTAL (IV) | 55 745.00 | 68 073.00 | | 55 745.00 |
EE Grand total (I to V) | 189 860.00 | 189 002.00 | | 189 860.00 |
EG Accrued income and payables due within one year | 48 415.00 | 50 024.00 | | 48 415.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 65 040.00 | | 65 040.00 | 65 040.00 |
FJ Net sales | 65 040.00 | | 65 040.00 | 65 040.00 |
FR Total operating income (I) | | | 65 040.00 | |
FW Other purchases and external expenses | | | 1 321.00 | |
FX Taxes, duties, and similar payments | | | 2 527.00 | |
FY Salaries and Wages | | | 27 600.00 | |
GF Total Operating Expenses (II) | | | 44 967.00 | |
GG - OPERATING RESULT (I - II) | | | 20 073.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 212.00 | |
GP Total financial income (V) | | | 212.00 | |
GR Interest and similar expenses | | | 1 413.00 | |
GU Total financial expenses (VI) | | | 1 413.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 201.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 18 872.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 831.00 | 2 750.00 | | 2 831.00 |
HL TOTAL REVENUE (I + III + V + VII) | 65 252.00 | 66 503.00 | | 65 252.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 49 211.00 | 49 750.00 | | 49 211.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 16 041.00 | 16 754.00 | | 16 041.00 |
| |
| 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 | 169 555.00 | | | 169 555.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1.00 | | | 1.00 |
I3 DECREASES Total Financial Fixed Assets | | | 169 555.00 | |
I4 DECREASES Grand Total | | | 169 555.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 169 555.00 | | | 169 555.00 |
| |
| 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 | 636.00 | 636.00 | | 636.00 |
8D Social Security and Other Social Organizations | 886.00 | 886.00 | | 886.00 |
8E Income Taxes | 2 831.00 | 2 831.00 | | 2 831.00 |
VC Group and associates | 7 397.00 | | | 7 397.00 |
VH Loans with a maturity of more than one year at origin | 18 073.00 | 10 743.00 | 7 330.00 | 18 073.00 |
VI Group and Associates | 32 320.00 | 32 320.00 | | 32 320.00 |
VK Loans repaid during the year | 10 397.00 | | | 10 397.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 397.00 | 7 397.00 | | 7 397.00 |
VW VAT | 999.00 | 999.00 | | 999.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 55 745.00 | 48 415.00 | 7 330.00 | 55 745.00 |
