| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 580 000.00 | | 580 000.00 | 580 000.00 |
BX Customers and related accounts | 65 515.00 | | 65 515.00 | 65 515.00 |
BZ Other receivables | 8 803.00 | | 8 803.00 | 8 803.00 |
CF Cash and cash equivalents | 19 621.00 | | 19 621.00 | 19 621.00 |
CH Prepaid expenses | 321.00 | | 321.00 | 321.00 |
CJ TOTAL (II) | 94 260.00 | | 94 260.00 | 94 260.00 |
CO Grand total (0 to V) | 674 260.00 | | 674 260.00 | 674 260.00 |
CU Other investments | 580 000.00 | | 580 000.00 | 580 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 500.00 | 3 500.00 | | 3 500.00 |
DD Legal reserve (1) | 350.00 | 350.00 | | 350.00 |
DG Other reserves | 517 577.00 | 496 319.00 | | 517 577.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 75 687.00 | 81 255.00 | | 75 687.00 |
DL TOTAL (I) | 597 114.00 | 581 424.00 | | 597 114.00 |
DV Miscellaneous Loans and Financial Debts (4) | 39 999.00 | 53 112.00 | | 39 999.00 |
DX Trade payables and related accounts | 7 440.00 | 6 600.00 | | 7 440.00 |
DY Tax and social security liabilities | 28 907.00 | 7 741.00 | | 28 907.00 |
EA Other liabilities | 800.00 | | | 800.00 |
EC TOTAL (IV) | 77 148.00 | 67 453.00 | | 77 148.00 |
EE Grand total (I to V) | 674 260.00 | 648 877.00 | | 674 260.00 |
EG Accrued income and payables due within one year | 77 148.00 | 67 453.00 | | 77 148.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 360 000.00 | | 360 000.00 | 360 000.00 |
FJ Net sales | 360 000.00 | | 360 000.00 | 360 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 690.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 362 691.00 | |
FW Other purchases and external expenses | | | 21 343.00 | |
FX Taxes, duties, and similar payments | | | 26 652.00 | |
FY Salaries and Wages | | | 187 323.00 | |
FZ Social Security Contributions | | | 117 530.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 352 850.00 | |
GG - OPERATING RESULT (I - II) | | | 9 842.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 69 960.00 | |
GP Total financial income (V) | | | 69 960.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 69 960.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -60 118.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 45.00 | 90.00 | | 45.00 |
HH Total exceptional expenses (VIII) | 45.00 | 90.00 | | 45.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -45.00 | -90.00 | | -45.00 |
HK Income tax | 4 070.00 | 7 357.00 | | 4 070.00 |
HL TOTAL REVENUE (I + III + V + VII) | 432 651.00 | 431 649.00 | | 432 651.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 356 965.00 | 350 394.00 | | 356 965.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 75 687.00 | 81 255.00 | | 75 687.00 |
| |
| 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 | 580 000.00 | | | 580 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 580 000.00 | |
I4 DECREASES Grand Total | | | 580 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 580 000.00 | | | 580 000.00 |
| |
| 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 | 7 440.00 | 7 440.00 | | 7 440.00 |
8D Social Security and Other Social Organizations | 21 948.00 | 21 948.00 | | 21 948.00 |
8K Other liabilities (including liabilities related to repo transactions) | 800.00 | 800.00 | | 800.00 |
UX Other trade receivables | 65 515.00 | | | 65 515.00 |
VB VAT | 1 836.00 | | | 1 836.00 |
VI Group and Associates | 39 999.00 | 39 999.00 | | 39 999.00 |
VM Income taxes | 6 967.00 | | | 6 967.00 |
VQ Other Taxes, Duties, and Similar Debts | 959.00 | 959.00 | | 959.00 |
VS Prepaid expenses | 321.00 | | | 321.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 74 639.00 | 74 639.00 | | 74 639.00 |
VW VAT | 6 000.00 | 6 000.00 | | 6 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 77 146.00 | 77 146.00 | | 77 146.00 |
