| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 93 807.00 | 24 755.00 | 69 052.00 | 93 807.00 |
BJ TOTAL (I) | 2 800 807.00 | 24 755.00 | 2 776 052.00 | 2 800 807.00 |
BX Customers and related accounts | 289 988.00 | | 289 988.00 | 289 988.00 |
BZ Other receivables | 239 837.00 | | 239 837.00 | 239 837.00 |
CF Cash and cash equivalents | 60 041.00 | | 60 041.00 | 60 041.00 |
CH Prepaid expenses | 1 292.00 | | 1 292.00 | 1 292.00 |
CJ TOTAL (II) | 591 157.00 | | 591 157.00 | 591 157.00 |
CO Grand total (0 to V) | 3 391 964.00 | 24 755.00 | 3 367 210.00 | 3 391 964.00 |
CU Other investments | 2 707 000.00 | | 2 707 000.00 | 2 707 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 707 000.00 | 2 707 000.00 | | 2 707 000.00 |
DD Legal reserve (1) | 270 700.00 | 182 173.00 | | 270 700.00 |
DG Other reserves | 122 419.00 | 245.00 | | 122 419.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 80 731.00 | 410 701.00 | | 80 731.00 |
DL TOTAL (I) | 3 180 850.00 | 3 300 119.00 | | 3 180 850.00 |
DU Loans and Debts from Credit Institutions (3) | 81.00 | 132.00 | | 81.00 |
DV Miscellaneous Loans and Financial Debts (4) | 24 301.00 | 19 149.00 | | 24 301.00 |
DX Trade payables and related accounts | 9 508.00 | 5 661.00 | | 9 508.00 |
DY Tax and social security liabilities | 152 471.00 | 120 547.00 | | 152 471.00 |
EC TOTAL (IV) | 186 360.00 | 145 488.00 | | 186 360.00 |
EE Grand total (I to V) | 3 367 210.00 | 3 445 607.00 | | 3 367 210.00 |
EG Accrued income and payables due within one year | 186 360.00 | 145 488.00 | | 186 360.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 81.00 | 132.00 | | 81.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 285 615.00 | | 285 615.00 | 285 615.00 |
FJ Net sales | 285 615.00 | | 285 615.00 | 285 615.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 10 915.00 | |
FQ Other income | | | 9.00 | |
FR Total operating income (I) | | | 296 539.00 | |
FW Other purchases and external expenses | | | 27 673.00 | |
FX Taxes, duties, and similar payments | | | 7 367.00 | |
FY Salaries and Wages | | | 128 242.00 | |
FZ Social Security Contributions | | | 114 516.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 19 141.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 296 940.00 | |
GG - OPERATING RESULT (I - II) | | | -401.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 90 000.00 | |
GL Other interest and similar income | | | 4 361.00 | |
GP Total financial income (V) | | | 94 361.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 94 361.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 93 960.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HJ Employee participation in company results | 9 778.00 | 12 742.00 | | 9 778.00 |
HK Income tax | 3 451.00 | 4 497.00 | | 3 451.00 |
HL TOTAL REVENUE (I + III + V + VII) | 390 900.00 | 672 679.00 | | 390 900.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 310 169.00 | 261 978.00 | | 310 169.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 80 731.00 | 410 701.00 | | 80 731.00 |
| |
| 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 | 2 800 807.00 | | | 2 800 807.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 707 000.00 | |
I4 DECREASES Grand Total | | | 2 800 807.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 93 807.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 93 807.00 | | | 93 807.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 707 000.00 | | | 2 707 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 613.00 | 19 141.00 | | 5 613.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 613.00 | 19 141.00 | | 5 613.00 |
| |
| 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 | 9 508.00 | 9 508.00 | | 9 508.00 |
8C Staff and Related Accounts | 80 822.00 | 80 822.00 | | 80 822.00 |
8D Social Security and Other Social Organizations | 19 759.00 | 19 759.00 | | 19 759.00 |
UX Other trade receivables | 289 988.00 | | | 289 988.00 |
VB VAT | 1 297.00 | | | 1 297.00 |
VC Group and associates | 237 494.00 | | | 237 494.00 |
VG Loans with a maturity of up to one year at origin | 81.00 | 81.00 | | 81.00 |
VI Group and Associates | 24 301.00 | 24 301.00 | | 24 301.00 |
VM Income taxes | 1 046.00 | | | 1 046.00 |
VQ Other Taxes, Duties, and Similar Debts | 640.00 | 640.00 | | 640.00 |
VS Prepaid expenses | 1 292.00 | | | 1 292.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 531 117.00 | 531 117.00 | | 531 117.00 |
VW VAT | 51 251.00 | 51 251.00 | | 51 251.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 186 360.00 | 186 360.00 | | 186 360.00 |
