| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 335 505.00 | | 335 505.00 | 335 505.00 |
BX Customers and related accounts | 274 714.00 | | 274 714.00 | 274 714.00 |
BZ Other receivables | 349 357.00 | | 349 357.00 | 349 357.00 |
CF Cash and cash equivalents | 844 199.00 | | 844 199.00 | 844 199.00 |
CH Prepaid expenses | 1 331.00 | | 1 331.00 | 1 331.00 |
CJ TOTAL (II) | 1 469 601.00 | | 1 469 601.00 | 1 469 601.00 |
CO Grand total (0 to V) | 1 805 106.00 | | 1 805 106.00 | 1 805 106.00 |
CU Other investments | 335 505.00 | | 335 505.00 | 335 505.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 164 000.00 | 164 000.00 | | 164 000.00 |
DD Legal reserve (1) | 16 400.00 | 16 400.00 | | 16 400.00 |
DH Retained earnings | 448 494.00 | 703 809.00 | | 448 494.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 643 542.00 | 244 686.00 | | 643 542.00 |
DL TOTAL (I) | 1 272 436.00 | 1 128 895.00 | | 1 272 436.00 |
DU Loans and Debts from Credit Institutions (3) | 146.00 | 27.00 | | 146.00 |
DX Trade payables and related accounts | 22 824.00 | 24 098.00 | | 22 824.00 |
DY Tax and social security liabilities | 199 522.00 | 278 759.00 | | 199 522.00 |
EA Other liabilities | 310 178.00 | 329 517.00 | | 310 178.00 |
EC TOTAL (IV) | 532 670.00 | 632 401.00 | | 532 670.00 |
EE Grand total (I to V) | 1 805 106.00 | 1 761 295.00 | | 1 805 106.00 |
EG Accrued income and payables due within one year | 532 670.00 | 632 401.00 | | 532 670.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 146.00 | 27.00 | | 146.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 228 928.00 | | 228 928.00 | 228 928.00 |
FJ Net sales | 228 928.00 | | 228 928.00 | 228 928.00 |
FR Total operating income (I) | | | 228 928.00 | |
FW Other purchases and external expenses | | | 27 128.00 | |
FX Taxes, duties, and similar payments | | | 18 778.00 | |
FY Salaries and Wages | | | 157 911.00 | |
FZ Social Security Contributions | | | 89 508.00 | |
GF Total Operating Expenses (II) | | | 293 325.00 | |
GG - OPERATING RESULT (I - II) | | | -64 397.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 686 000.00 | |
GL Other interest and similar income | | | 10 782.00 | |
GP Total financial income (V) | | | 696 782.00 | |
GR Interest and similar expenses | | | 6 640.00 | |
GU Total financial expenses (VI) | | | 6 640.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 690 142.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 625 745.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -17 797.00 | -24 657.00 | | -17 797.00 |
HL TOTAL REVENUE (I + III + V + VII) | 925 710.00 | 532 286.00 | | 925 710.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 282 168.00 | 287 600.00 | | 282 168.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 643 542.00 | 244 686.00 | | 643 542.00 |
| |
| 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 | 335 505.00 | | | 335 505.00 |
I3 DECREASES Total Financial Fixed Assets | | | 335 505.00 | |
I4 DECREASES Grand Total | | | 335 505.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 335 505.00 | | | 335 505.00 |
| |
| 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 | 22 824.00 | 22 824.00 | | 22 824.00 |
8C Staff and Related Accounts | 10 998.00 | 10 998.00 | | 10 998.00 |
8D Social Security and Other Social Organizations | 34 923.00 | 34 923.00 | | 34 923.00 |
8E Income Taxes | 104 030.00 | 104 030.00 | | 104 030.00 |
8K Other liabilities (including liabilities related to repo transactions) | 885.00 | 885.00 | | 885.00 |
UX Other trade receivables | 274 714.00 | | | 274 714.00 |
VB VAT | 1 682.00 | | | 1 682.00 |
VC Group and associates | 97 170.00 | | | 97 170.00 |
VG Loans with a maturity of up to one year at origin | 146.00 | 146.00 | | 146.00 |
VI Group and Associates | 309 293.00 | 309 293.00 | | 309 293.00 |
VP Miscellaneous | 858.00 | | | 858.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 921.00 | 2 921.00 | | 2 921.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 249 646.00 | | | 249 646.00 |
VS Prepaid expenses | 1 331.00 | | | 1 331.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 625 402.00 | 625 402.00 | | 625 402.00 |
VW VAT | 46 649.00 | 46 649.00 | | 46 649.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 532 670.00 | 532 670.00 | | 532 670.00 |
