| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 300 000.00 | | 300 000.00 | 300 000.00 |
BX Customers and related accounts | 3 276.00 | | 3 276.00 | 3 276.00 |
BZ Other receivables | 284 950.00 | | 284 950.00 | 284 950.00 |
CF Cash and cash equivalents | 9 784.00 | | 9 784.00 | 9 784.00 |
CJ TOTAL (II) | 298 011.00 | | 298 011.00 | 298 011.00 |
CO Grand total (0 to V) | 598 011.00 | | 598 011.00 | 598 011.00 |
CU Other investments | 300 000.00 | | 300 000.00 | 300 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 300 000.00 | 300 000.00 | | 300 000.00 |
DD Legal reserve (1) | 30 000.00 | 30 000.00 | | 30 000.00 |
DG Other reserves | 48 981.00 | 5 541.00 | | 48 981.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 31 410.00 | 67 440.00 | | 31 410.00 |
DL TOTAL (I) | 410 391.00 | 402 981.00 | | 410 391.00 |
DU Loans and Debts from Credit Institutions (3) | 203.00 | 147.00 | | 203.00 |
DV Miscellaneous Loans and Financial Debts (4) | 67 138.00 | 86 878.00 | | 67 138.00 |
DX Trade payables and related accounts | 1 931.00 | 1 464.00 | | 1 931.00 |
DY Tax and social security liabilities | 118 348.00 | 56 394.00 | | 118 348.00 |
EC TOTAL (IV) | 187 620.00 | 144 883.00 | | 187 620.00 |
EE Grand total (I to V) | 598 011.00 | 547 864.00 | | 598 011.00 |
EG Accrued income and payables due within one year | 187 620.00 | 144 883.00 | | 187 620.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 395 100.00 | | 395 100.00 | 395 100.00 |
FJ Net sales | 395 100.00 | | 395 100.00 | 395 100.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 23 259.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 418 359.00 | |
FW Other purchases and external expenses | | | 5 055.00 | |
FX Taxes, duties, and similar payments | | | 9 530.00 | |
FY Salaries and Wages | | | 280 630.00 | |
FZ Social Security Contributions | | | 119 125.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 414 339.00 | |
GG - OPERATING RESULT (I - II) | | | 4 020.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 24 000.00 | |
GL Other interest and similar income | | | 4 617.00 | |
GP Total financial income (V) | | | 28 617.00 | |
GR Interest and similar expenses | | | 1 001.00 | |
GU Total financial expenses (VI) | | | 1 001.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 27 616.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 31 636.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 23 259.00 | | | 23 259.00 |
HE Exceptional expenses on management operations | 179.00 | | | 179.00 |
HH Total exceptional expenses (VIII) | 179.00 | | | 179.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -179.00 | | | -179.00 |
HK Income tax | 47.00 | 1 549.00 | | 47.00 |
HL TOTAL REVENUE (I + III + V + VII) | 446 976.00 | 330 309.00 | | 446 976.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 415 566.00 | 262 869.00 | | 415 566.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 31 410.00 | 67 440.00 | | 31 410.00 |
| |
| 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 | 300 000.00 | | | 300 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 300 000.00 | |
I4 DECREASES Grand Total | | | 300 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 300 000.00 | | | 300 000.00 |
| |
| 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 | 1 931.00 | 1 931.00 | | 1 931.00 |
8C Staff and Related Accounts | 33 107.00 | 33 107.00 | | 33 107.00 |
8D Social Security and Other Social Organizations | 63 999.00 | 63 999.00 | | 63 999.00 |
UX Other trade receivables | 3 276.00 | | | 3 276.00 |
VB VAT | 465.00 | | | 465.00 |
VC Group and associates | 270 989.00 | | | 270 989.00 |
VG Loans with a maturity of up to one year at origin | 203.00 | 203.00 | | 203.00 |
VI Group and Associates | 67 138.00 | 67 138.00 | | 67 138.00 |
VM Income taxes | 8 882.00 | | | 8 882.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 449.00 | 3 449.00 | | 3 449.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 615.00 | | | 4 615.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 288 226.00 | 288 226.00 | | 288 226.00 |
VW VAT | 17 793.00 | 17 793.00 | | 17 793.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 187 620.00 | 187 620.00 | | 187 620.00 |
