| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 32 503.00 | 7 554.00 | 24 949.00 | 32 503.00 |
BJ TOTAL (I) | 92 503.00 | 7 554.00 | 84 949.00 | 92 503.00 |
BZ Other receivables | 2 878.00 | | 2 878.00 | 2 878.00 |
CF Cash and cash equivalents | 11 683.00 | | 11 683.00 | 11 683.00 |
CJ TOTAL (II) | 14 562.00 | | 14 562.00 | 14 562.00 |
CO Grand total (0 to V) | 107 064.00 | 7 554.00 | 99 510.00 | 107 064.00 |
CU Other investments | 60 000.00 | | 60 000.00 | 60 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | | | 500.00 |
DH Retained earnings | 18 153.00 | | | 18 153.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 791.00 | 18 653.00 | | 5 791.00 |
DL TOTAL (I) | 29 444.00 | 23 653.00 | | 29 444.00 |
DU Loans and Debts from Credit Institutions (3) | 13 469.00 | 20 027.00 | | 13 469.00 |
DV Miscellaneous Loans and Financial Debts (4) | 54 137.00 | 57 834.00 | | 54 137.00 |
DX Trade payables and related accounts | 959.00 | 2 043.00 | | 959.00 |
DY Tax and social security liabilities | 1 495.00 | 6 304.00 | | 1 495.00 |
EA Other liabilities | 6.00 | 144.00 | | 6.00 |
EC TOTAL (IV) | 70 066.00 | 86 352.00 | | 70 066.00 |
EE Grand total (I to V) | 99 510.00 | 110 006.00 | | 99 510.00 |
EG Accrued income and payables due within one year | 63 282.00 | 72 903.00 | | 63 282.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 96 076.00 | | 96 076.00 | 96 076.00 |
FJ Net sales | 96 076.00 | | 96 076.00 | 96 076.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 96 077.00 | |
FW Other purchases and external expenses | | | 14 488.00 | |
FX Taxes, duties, and similar payments | | | | |
FY Salaries and Wages | | | 64 000.00 | |
FZ Social Security Contributions | | | 5 447.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 615.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 90 552.00 | |
GG - OPERATING RESULT (I - II) | | | 5 524.00 | |
GL Other interest and similar income | | | 1 600.00 | |
GP Total financial income (V) | | | 1 600.00 | |
GR Interest and similar expenses | | | 289.00 | |
GU Total financial expenses (VI) | | | 289.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 311.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 835.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 5 447.00 | 2 184.00 | | 5 447.00 |
HE Exceptional expenses on management operations | 17.00 | | | 17.00 |
HH Total exceptional expenses (VIII) | 17.00 | | | 17.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -17.00 | | | -17.00 |
HK Income tax | 1 027.00 | 3 292.00 | | 1 027.00 |
HL TOTAL REVENUE (I + III + V + VII) | 97 677.00 | 38 566.00 | | 97 677.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 91 886.00 | 19 912.00 | | 91 886.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 791.00 | 18 653.00 | | 5 791.00 |
| |
| 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 | 92 503.00 | | | 92 503.00 |
I3 DECREASES Total Financial Fixed Assets | | | 60 000.00 | |
I4 DECREASES Grand Total | | | 92 503.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 32 503.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 32 503.00 | | | 32 503.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 60 000.00 | | | 60 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 939.00 | 6 615.00 | | 939.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 939.00 | 6 615.00 | | 939.00 |
| |
| 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 | 959.00 | 959.00 | | 959.00 |
8K Other liabilities (including liabilities related to repo transactions) | 6.00 | 6.00 | | 6.00 |
VB VAT | 143.00 | | | 143.00 |
VG Loans with a maturity of up to one year at origin | 19.00 | 19.00 | | 19.00 |
VH Loans with a maturity of more than one year at origin | 13 450.00 | 6 666.00 | 6 784.00 | 13 450.00 |
VI Group and Associates | 54 137.00 | 54 137.00 | | 54 137.00 |
VK Loans repaid during the year | 6 550.00 | | | 6 550.00 |
VM Income taxes | 2 735.00 | | | 2 735.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 878.00 | 2 878.00 | 100.00 | 2 878.00 |
VW VAT | 1 495.00 | 1 495.00 | | 1 495.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 70 066.00 | 63 282.00 | 6 784.00 | 70 066.00 |
