| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 11 739.00 | 11 724.00 | 16.00 | 11 739.00 |
BJ TOTAL (I) | 229 539.00 | 11 724.00 | 217 816.00 | 229 539.00 |
BX Customers and related accounts | 15 496.00 | | 15 496.00 | 15 496.00 |
BZ Other receivables | 23 229.00 | | 23 229.00 | 23 229.00 |
CF Cash and cash equivalents | 48 640.00 | | 48 640.00 | 48 640.00 |
CJ TOTAL (II) | 87 364.00 | | 87 364.00 | 87 364.00 |
CO Grand total (0 to V) | 316 904.00 | 11 724.00 | 305 180.00 | 316 904.00 |
CU Other investments | 217 800.00 | | 217 800.00 | 217 800.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 35 800.00 | 35 800.00 | | 35 800.00 |
DD Legal reserve (1) | 2 924.00 | 14.00 | | 2 924.00 |
DG Other reserves | 51 538.00 | 257.00 | | 51 538.00 |
DH Retained earnings | | -4 800.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 30 949.00 | 62 990.00 | | 30 949.00 |
DL TOTAL (I) | 121 211.00 | 94 261.00 | | 121 211.00 |
DU Loans and Debts from Credit Institutions (3) | 135 429.00 | 160 824.00 | | 135 429.00 |
DV Miscellaneous Loans and Financial Debts (4) | 28 552.00 | 17 943.00 | | 28 552.00 |
DX Trade payables and related accounts | 1 357.00 | 1 302.00 | | 1 357.00 |
DY Tax and social security liabilities | 18 631.00 | 12 548.00 | | 18 631.00 |
EC TOTAL (IV) | 183 969.00 | 192 617.00 | | 183 969.00 |
EE Grand total (I to V) | 305 180.00 | 286 879.00 | | 305 180.00 |
EG Accrued income and payables due within one year | 75 640.00 | 58 489.00 | | 75 640.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 55 686.00 | | 55 686.00 | 55 686.00 |
FJ Net sales | 55 686.00 | | 55 686.00 | 55 686.00 |
FR Total operating income (I) | | | 55 686.00 | |
FW Other purchases and external expenses | | | 1 571.00 | |
FX Taxes, duties, and similar payments | | | 2 285.00 | |
FY Salaries and Wages | | | 42 912.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 855.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 50 624.00 | |
GG - OPERATING RESULT (I - II) | | | 5 062.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 29 701.00 | |
GP Total financial income (V) | | | 29 701.00 | |
GR Interest and similar expenses | | | 3 574.00 | |
GU Total financial expenses (VI) | | | 3 574.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 26 127.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 31 189.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 240.00 | -1.00 | | 240.00 |
HL TOTAL REVENUE (I + III + V + VII) | 85 387.00 | 103 410.00 | | 85 387.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 54 437.00 | 40 420.00 | | 54 437.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 30 949.00 | 62 990.00 | | 30 949.00 |
| |
| 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 | 229 539.00 | | | 229 539.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 11 739.00 | | | 11 739.00 |
I3 DECREASES Total Financial Fixed Assets | | | 217 800.00 | |
I4 DECREASES Grand Total | | | 229 539.00 | |
IN DECREASES Start-up, development, or research expenses | | | 11 739.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 217 800.00 | | | 217 800.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 7 868.00 | 3 855.00 | | 7 868.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 7 868.00 | 3 855.00 | | 7 868.00 |
| |
| 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 | 1 357.00 | 1 357.00 | | 1 357.00 |
8D Social Security and Other Social Organizations | 15 942.00 | 15 942.00 | | 15 942.00 |
UX Other trade receivables | 15 496.00 | | | 15 496.00 |
VB VAT | 229.00 | | | 229.00 |
VC Group and associates | 18 196.00 | | | 18 196.00 |
VG Loans with a maturity of up to one year at origin | 1 300.00 | 1 300.00 | | 1 300.00 |
VH Loans with a maturity of more than one year at origin | 134 129.00 | 25 800.00 | 108 329.00 | 134 129.00 |
VI Group and Associates | 28 552.00 | 28 552.00 | | 28 552.00 |
VK Loans repaid during the year | 25 306.00 | | | 25 306.00 |
VM Income taxes | 4 804.00 | | | 4 804.00 |
VQ Other Taxes, Duties, and Similar Debts | 106.00 | 106.00 | | 106.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 38 724.00 | 38 724.00 | | 38 724.00 |
VW VAT | 2 583.00 | 2 583.00 | | 2 583.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 183 969.00 | 75 640.00 | 108 329.00 | 183 969.00 |
