| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 7 882.00 | 3 927.00 | 3 955.00 | 7 882.00 |
BJ TOTAL (I) | 91 148.00 | 3 927.00 | 87 221.00 | 91 148.00 |
BX Customers and related accounts | 37 500.00 | | 37 500.00 | 37 500.00 |
BZ Other receivables | 3 592.00 | | 3 592.00 | 3 592.00 |
CF Cash and cash equivalents | 37 872.00 | | 37 872.00 | 37 872.00 |
CH Prepaid expenses | 100.00 | | 100.00 | 100.00 |
CJ TOTAL (II) | 79 064.00 | | 79 064.00 | 79 064.00 |
CO Grand total (0 to V) | 170 212.00 | 3 927.00 | 166 285.00 | 170 212.00 |
CS Evaluated investments - equity method | 83 266.00 | | 83 266.00 | 83 266.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DG Other reserves | 51 356.00 | 10 983.00 | | 51 356.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 35 549.00 | 40 374.00 | | 35 549.00 |
DL TOTAL (I) | 92 405.00 | 56 856.00 | | 92 405.00 |
DU Loans and Debts from Credit Institutions (3) | 17 037.00 | 29 447.00 | | 17 037.00 |
DV Miscellaneous Loans and Financial Debts (4) | 44 833.00 | 43 911.00 | | 44 833.00 |
DX Trade payables and related accounts | 1 893.00 | 1 501.00 | | 1 893.00 |
DY Tax and social security liabilities | 10 099.00 | 13 467.00 | | 10 099.00 |
EA Other liabilities | 18.00 | 18.00 | | 18.00 |
EC TOTAL (IV) | 73 880.00 | 88 345.00 | | 73 880.00 |
EE Grand total (I to V) | 166 285.00 | 145 201.00 | | 166 285.00 |
EG Accrued income and payables due within one year | 69 575.00 | 71 339.00 | | 69 575.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 125 000.00 | |
FJ Net sales | | | 125 000.00 | |
FR Total operating income (I) | | | 125 000.00 | |
FW Other purchases and external expenses | | | 12 203.00 | |
FX Taxes, duties, and similar payments | | | 553.00 | |
FY Salaries and Wages | | | 67 379.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 803.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 81 939.00 | |
GG - OPERATING RESULT (I - II) | | | 43 062.00 | |
GR Interest and similar expenses | | | 571.00 | |
GU Total financial expenses (VI) | | | 571.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -571.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 42 491.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 6 942.00 | 9 704.00 | | 6 942.00 |
HL TOTAL REVENUE (I + III + V + VII) | 125 000.00 | 125 000.00 | | 125 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 89 452.00 | 84 626.00 | | 89 452.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 35 549.00 | 40 374.00 | | 35 549.00 |
| |
| 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 | 87 743.00 | | 3 406.00 | 87 743.00 |
I3 DECREASES Total Financial Fixed Assets | | | 83 266.00 | |
I4 DECREASES Grand Total | | | 91 148.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 7 882.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 477.00 | | 3 406.00 | 4 477.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 83 266.00 | | | 83 266.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 125.00 | 1 803.00 | | 2 125.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 125.00 | 1 803.00 | | 2 125.00 |
| |
| 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 | 1 893.00 | 1 893.00 | | 1 893.00 |
8D Social Security and Other Social Organizations | 1 775.00 | 1 775.00 | | 1 775.00 |
8K Other liabilities (including liabilities related to repo transactions) | 18.00 | 18.00 | | 18.00 |
UX Other trade receivables | 37 500.00 | | | 37 500.00 |
VB VAT | 1 466.00 | | | 1 466.00 |
VH Loans with a maturity of more than one year at origin | 17 037.00 | 12 732.00 | 4 305.00 | 17 037.00 |
VI Group and Associates | 44 833.00 | 44 833.00 | | 44 833.00 |
VK Loans repaid during the year | 12 388.00 | | | 12 388.00 |
VM Income taxes | 2 126.00 | | | 2 126.00 |
VS Prepaid expenses | 100.00 | | | 100.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 41 192.00 | 41 192.00 | | 41 192.00 |
VW VAT | 8 324.00 | 8 324.00 | | 8 324.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 73 880.00 | 69 575.00 | 4 305.00 | 73 880.00 |
