| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 018 000.00 | | 1 018 000.00 | 1 018 000.00 |
BX Customers and related accounts | 556 340.00 | | 556 340.00 | 556 340.00 |
BZ Other receivables | 27 494.00 | | 27 494.00 | 27 494.00 |
CF Cash and cash equivalents | 14 386.00 | | 14 386.00 | 14 386.00 |
CJ TOTAL (II) | 598 220.00 | | 598 220.00 | 598 220.00 |
CO Grand total (0 to V) | 1 616 220.00 | | 1 616 220.00 | 1 616 220.00 |
CU Other investments | 1 018 000.00 | | 1 018 000.00 | 1 018 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 640 000.00 | 640 000.00 | | 640 000.00 |
DD Legal reserve (1) | 18 371.00 | 18 371.00 | | 18 371.00 |
DG Other reserves | 35 526.00 | 35 526.00 | | 35 526.00 |
DH Retained earnings | -3 378.00 | 2 495.00 | | -3 378.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 19 994.00 | -5 873.00 | | 19 994.00 |
DL TOTAL (I) | 710 512.00 | 690 518.00 | | 710 512.00 |
DT Other Bond Issues | 379 534.00 | 379 534.00 | | 379 534.00 |
DV Miscellaneous Loans and Financial Debts (4) | 38 075.00 | 32 946.00 | | 38 075.00 |
DX Trade payables and related accounts | 192 124.00 | 323 039.00 | | 192 124.00 |
DY Tax and social security liabilities | 295 975.00 | 306 984.00 | | 295 975.00 |
EA Other liabilities | | 4 358.00 | | |
EC TOTAL (IV) | 905 708.00 | 1 046 860.00 | | 905 708.00 |
EE Grand total (I to V) | 1 616 220.00 | 1 737 378.00 | | 1 616 220.00 |
EG Accrued income and payables due within one year | 905 708.00 | 1 046 860.00 | | 905 708.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 046 671.00 | | 1 046 671.00 | 1 046 671.00 |
FJ Net sales | 1 046 671.00 | | 1 046 671.00 | 1 046 671.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 1 046 671.00 | |
FW Other purchases and external expenses | | | 792 071.00 | |
FX Taxes, duties, and similar payments | | | 2 884.00 | |
FY Salaries and Wages | | | 157 000.00 | |
FZ Social Security Contributions | | | 70 011.00 | |
GF Total Operating Expenses (II) | | | 1 021 967.00 | |
GG - OPERATING RESULT (I - II) | | | 24 704.00 | |
GR Interest and similar expenses | | | 28 000.00 | |
GU Total financial expenses (VI) | | | 28 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -28 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 296.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 98 917.00 | | | 98 917.00 |
HD Total exceptional income (VII) | 98 917.00 | | | 98 917.00 |
HE Exceptional expenses on management operations | 71 684.00 | | | 71 684.00 |
HH Total exceptional expenses (VIII) | 71 684.00 | | | 71 684.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 27 233.00 | | | 27 233.00 |
HK Income tax | 3 944.00 | | | 3 944.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 145 588.00 | 1 011 682.00 | | 1 145 588.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 125 594.00 | 1 017 555.00 | | 1 125 594.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 19 994.00 | -5 873.00 | | 19 994.00 |
| |
| 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 | 1 018 000.00 | | | 1 018 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 018 000.00 | |
I4 DECREASES Grand Total | | | 1 018 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 018 000.00 | | | 1 018 000.00 |
| |
| 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 | 192 124.00 | 192 124.00 | | 192 124.00 |
8D Social Security and Other Social Organizations | 191 489.00 | 191 489.00 | | 191 489.00 |
8E Income Taxes | 3 944.00 | 3 944.00 | | 3 944.00 |
UX Other trade receivables | 556 340.00 | | | 556 340.00 |
VB VAT | 27 494.00 | | | 27 494.00 |
VH Loans with a maturity of more than one year at origin | 379 534.00 | 379 534.00 | | 379 534.00 |
VI Group and Associates | 38 075.00 | 38 075.00 | | 38 075.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 361.00 | 1 361.00 | | 1 361.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 583 834.00 | 583 834.00 | | 583 834.00 |
VW VAT | 99 181.00 | 99 181.00 | | 99 181.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 905 708.00 | 905 708.00 | | 905 708.00 |
