| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 870 000.00 | | 1 870 000.00 | 1 870 000.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 236 456.00 | | 236 456.00 | 236 456.00 |
CF Cash and cash equivalents | 19 067.00 | | 19 067.00 | 19 067.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 255 523.00 | | 255 523.00 | 255 523.00 |
CO Grand total (0 to V) | 2 125 523.00 | | 2 125 523.00 | 2 125 523.00 |
CU Other investments | 1 870 000.00 | | 1 870 000.00 | 1 870 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 110 000.00 | 1 110 000.00 | | 1 110 000.00 |
DD Legal reserve (1) | 111 000.00 | 111 000.00 | | 111 000.00 |
DG Other reserves | 425 671.00 | 286 895.00 | | 425 671.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 98 221.00 | 138 775.00 | | 98 221.00 |
DL TOTAL (I) | 1 744 893.00 | 1 646 671.00 | | 1 744 893.00 |
DU Loans and Debts from Credit Institutions (3) | 250 000.00 | 250 000.00 | | 250 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 21 734.00 | 30 709.00 | | 21 734.00 |
DX Trade payables and related accounts | 1 409.00 | 2 886.00 | | 1 409.00 |
DY Tax and social security liabilities | 26 080.00 | 31 957.00 | | 26 080.00 |
DZ Fixed asset liabilities and related accounts | 81 406.00 | 157 411.00 | | 81 406.00 |
EC TOTAL (IV) | 380 630.00 | 472 964.00 | | 380 630.00 |
EE Grand total (I to V) | 2 125 523.00 | 2 119 636.00 | | 2 125 523.00 |
EG Accrued income and payables due within one year | 130 630.00 | 222 964.00 | | 130 630.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 269 707.00 | | 269 707.00 | 269 707.00 |
FJ Net sales | 269 707.00 | | 269 707.00 | 269 707.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 269 710.00 | |
FW Other purchases and external expenses | | | 3 071.00 | |
FX Taxes, duties, and similar payments | | | 1 452.00 | |
FY Salaries and Wages | | | 203 194.00 | |
FZ Social Security Contributions | | | 25 196.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 232 920.00 | |
GG - OPERATING RESULT (I - II) | | | 36 789.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 74 000.00 | |
GP Total financial income (V) | | | 74 000.00 | |
GR Interest and similar expenses | | | 7 639.00 | |
GU Total financial expenses (VI) | | | 7 639.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 66 360.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 103 149.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 4 928.00 | 6 418.00 | | 4 928.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 98 221.00 | 138 775.00 | | 98 221.00 |
| |
| 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 | 1 410.00 | 1 410.00 | | 1 410.00 |
8D Social Security and Other Social Organizations | 11 512.00 | 11 512.00 | | 11 512.00 |
8K Other liabilities (including liabilities related to repo transactions) | 81 406.00 | 81 406.00 | | 81 406.00 |
VB VAT | 521.00 | | | 521.00 |
VH Loans with a maturity of more than one year at origin | 250 000.00 | | | 250 000.00 |
VI Group and Associates | 21 735.00 | 21 735.00 | | 21 735.00 |
VM Income taxes | 1 489.00 | | | 1 489.00 |
VQ Other Taxes, Duties, and Similar Debts | 921.00 | 921.00 | | 921.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 234 446.00 | | | 234 446.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 236 456.00 | 236 456.00 | | 236 456.00 |
VW VAT | 13 647.00 | 13 647.00 | | 13 647.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 380 631.00 | 130 631.00 | | 380 631.00 |
