| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 377 563.00 | 27 563.00 | 350 000.00 | 377 563.00 |
BZ Other receivables | 19 162.00 | | 19 162.00 | 19 162.00 |
CJ TOTAL (II) | 19 162.00 | | 19 162.00 | 19 162.00 |
CO Grand total (0 to V) | 396 724.00 | 27 563.00 | 369 162.00 | 396 724.00 |
CU Other investments | 377 563.00 | 27 563.00 | 350 000.00 | 377 563.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | | | 4 000.00 |
DG Other reserves | 223 670.00 | | | 223 670.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 15 275.00 | | | 15 275.00 |
DL TOTAL (I) | 282 945.00 | | | 282 945.00 |
DU Loans and Debts from Credit Institutions (3) | 797.00 | | | 797.00 |
DV Miscellaneous Loans and Financial Debts (4) | 78 305.00 | | | 78 305.00 |
DX Trade payables and related accounts | 3 152.00 | | | 3 152.00 |
DY Tax and social security liabilities | 825.00 | | | 825.00 |
EA Other liabilities | 3 138.00 | | | 3 138.00 |
EC TOTAL (IV) | 86 217.00 | | | 86 217.00 |
EE Grand total (I to V) | 369 162.00 | | | 369 162.00 |
EG Accrued income and payables due within one year | 86 217.00 | | | 86 217.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 797.00 | | | 797.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 76 585.00 | | 76 585.00 | 76 585.00 |
FJ Net sales | 76 585.00 | | 76 585.00 | 76 585.00 |
FR Total operating income (I) | | | 76 586.00 | |
FW Other purchases and external expenses | | | 4 104.00 | |
FX Taxes, duties, and similar payments | | | 346.00 | |
FY Salaries and Wages | | | 68 040.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 72 492.00 | |
GG - OPERATING RESULT (I - II) | | | 4 094.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 39 483.00 | |
GP Total financial income (V) | | | 39 483.00 | |
GQ Financial allocations to depreciation and provisions | | | 27 563.00 | |
GR Interest and similar expenses | | | 265.00 | |
GU Total financial expenses (VI) | | | 27 828.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 11 656.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 15 750.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 120.00 | | | 120.00 |
HD Total exceptional income (VII) | 120.00 | | | 120.00 |
HE Exceptional expenses on management operations | 3.00 | | | 3.00 |
HH Total exceptional expenses (VIII) | 3.00 | | | 3.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 117.00 | | | 117.00 |
HK Income tax | 592.00 | | | 592.00 |
HL TOTAL REVENUE (I + III + V + VII) | 116 189.00 | | | 116 189.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 100 914.00 | | | 100 914.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 15 275.00 | | | 15 275.00 |
| |
| 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 | 377 563.00 | | | 377 563.00 |
I3 DECREASES Total Financial Fixed Assets | | | 377 563.00 | |
I4 DECREASES Grand Total | | | 377 563.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 377 563.00 | | | 377 563.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | | 27 563.00 | | |
7C Grand total | | 27 563.00 | | |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 27 563.00 | | |
| |
| 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 | 3 152.00 | 3 152.00 | | 3 152.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 138.00 | 3 138.00 | | 3 138.00 |
VB VAT | 1 048.00 | | | 1 048.00 |
VG Loans with a maturity of up to one year at origin | 797.00 | 797.00 | | 797.00 |
VI Group and Associates | 78 305.00 | 78 305.00 | | 78 305.00 |
VK Loans repaid during the year | 23 389.00 | | | 23 389.00 |
VM Income taxes | 18 098.00 | | | 18 098.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 15.00 | | | 15.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 19 162.00 | 19 162.00 | | 19 162.00 |
VW VAT | 825.00 | 825.00 | | 825.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 86 217.00 | 86 217.00 | | 86 217.00 |
