| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 3 000 000.00 | 100 000.00 | 2 900 000.00 | 3 000 000.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 25 053.00 | | 25 053.00 | 25 053.00 |
BZ Other receivables | 410 995.00 | | 410 995.00 | 410 995.00 |
CF Cash and cash equivalents | 245.00 | | 245.00 | 245.00 |
CH Prepaid expenses | 16.00 | | 16.00 | 16.00 |
CJ TOTAL (II) | 436 309.00 | | 436 309.00 | 436 309.00 |
CO Grand total (0 to V) | 3 436 309.00 | 100 000.00 | 3 336 309.00 | 3 436 309.00 |
CU Other investments | 3 000 000.00 | 100 000.00 | 2 900 000.00 | 3 000 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 950 000.00 | 950 000.00 | | 950 000.00 |
DB Share, merger, contribution premiums, etc. | 10 080.00 | 10 080.00 | | 10 080.00 |
DD Legal reserve (1) | 92 867.00 | 92 000.00 | | 92 867.00 |
DG Other reserves | 1 495 577.00 | 1 479 107.00 | | 1 495 577.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 21 612.00 | 17 336.00 | | 21 612.00 |
DL TOTAL (I) | 2 570 136.00 | 2 548 524.00 | | 2 570 136.00 |
DU Loans and Debts from Credit Institutions (3) | 4 786.00 | 21 924.00 | | 4 786.00 |
DV Miscellaneous Loans and Financial Debts (4) | 580 679.00 | 551 977.00 | | 580 679.00 |
DX Trade payables and related accounts | 5 131.00 | 5 232.00 | | 5 131.00 |
DY Tax and social security liabilities | 125 474.00 | 187 073.00 | | 125 474.00 |
EA Other liabilities | 50 104.00 | 42 410.00 | | 50 104.00 |
EC TOTAL (IV) | 766 173.00 | 808 616.00 | | 766 173.00 |
EE Grand total (I to V) | 3 336 309.00 | 3 357 140.00 | | 3 336 309.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 529 943.00 | 3 240.00 | 533 183.00 | 529 943.00 |
FJ Net sales | 529 943.00 | 3 240.00 | 533 183.00 | 529 943.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 708.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 536 891.00 | |
FW Other purchases and external expenses | | | 7 287.00 | |
FX Taxes, duties, and similar payments | | | 8 318.00 | |
FY Salaries and Wages | | | 346 973.00 | |
FZ Social Security Contributions | | | 151 777.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 514 359.00 | |
GG - OPERATING RESULT (I - II) | | | 22 532.00 | |
GL Other interest and similar income | | | 264.00 | |
GP Total financial income (V) | | | 264.00 | |
GR Interest and similar expenses | | | 1 184.00 | |
GU Total financial expenses (VI) | | | 1 184.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -920.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 21 612.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | 8 669.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 537 155.00 | 582 288.00 | | 537 155.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 515 543.00 | 564 951.00 | | 515 543.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 21 612.00 | 17 336.00 | | 21 612.00 |
| |
| 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 | 3 000 000.00 | | | 3 000 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 000 000.00 | |
I4 DECREASES Grand Total | | | 3 000 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 000 000.00 | | | 3 000 000.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 100 000.00 | | | 100 000.00 |
7C Grand total | 100 000.00 | | | 100 000.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 5 131.00 | 5 131.00 | | 5 131.00 |
8C Staff and Related Accounts | 42 273.00 | 42 273.00 | | 42 273.00 |
8D Social Security and Other Social Organizations | 68 819.00 | 68 819.00 | | 68 819.00 |
8K Other liabilities (including liabilities related to repo transactions) | 50 104.00 | 50 104.00 | | 50 104.00 |
UX Other trade receivables | 25 053.00 | | | 25 053.00 |
VB VAT | 7 876.00 | | | 7 876.00 |
VC Group and associates | 264.00 | | | 264.00 |
VG Loans with a maturity of up to one year at origin | 4 786.00 | 4 786.00 | | 4 786.00 |
VI Group and Associates | 580 679.00 | 580 679.00 | | 580 679.00 |
VM Income taxes | 401 245.00 | | | 401 245.00 |
VP Miscellaneous | 1 610.00 | | | 1 610.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 475.00 | 4 475.00 | | 4 475.00 |
VS Prepaid expenses | 16.00 | | | 16.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 436 064.00 | 436 064.00 | | 436 064.00 |
VW VAT | 9 906.00 | 9 906.00 | | 9 906.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 766 173.00 | 766 173.00 | | 766 173.00 |
