| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 355 137.00 | | 355 137.00 | 355 137.00 |
BZ Other receivables | 323.00 | | 323.00 | 323.00 |
CF Cash and cash equivalents | 21 728.00 | | 21 728.00 | 21 728.00 |
CJ TOTAL (II) | 22 051.00 | | 22 051.00 | 22 051.00 |
CO Grand total (0 to V) | 377 188.00 | | 377 188.00 | 377 188.00 |
CU Other investments | 355 137.00 | | 355 137.00 | 355 137.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 45 000.00 | 45 000.00 | | 45 000.00 |
DD Legal reserve (1) | 4 500.00 | 4 500.00 | | 4 500.00 |
DG Other reserves | 92 816.00 | 53 882.00 | | 92 816.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 54 011.00 | 38 934.00 | | 54 011.00 |
DL TOTAL (I) | 196 327.00 | 142 316.00 | | 196 327.00 |
DV Miscellaneous Loans and Financial Debts (4) | 174 181.00 | 217 418.00 | | 174 181.00 |
DX Trade payables and related accounts | 2 555.00 | 1 440.00 | | 2 555.00 |
DY Tax and social security liabilities | 4 125.00 | 3 734.00 | | 4 125.00 |
EC TOTAL (IV) | 180 861.00 | 222 592.00 | | 180 861.00 |
EE Grand total (I to V) | 377 188.00 | 364 908.00 | | 377 188.00 |
EG Accrued income and payables due within one year | 51 232.00 | 48 411.00 | | 51 232.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 177 600.00 | | 177 600.00 | 177 600.00 |
FJ Net sales | 177 600.00 | | 177 600.00 | 177 600.00 |
FR Total operating income (I) | | | 177 601.00 | |
FW Other purchases and external expenses | | | 15 426.00 | |
FX Taxes, duties, and similar payments | | | 7 061.00 | |
FY Salaries and Wages | | | 64 219.00 | |
FZ Social Security Contributions | | | 39 706.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 126 414.00 | |
GG - OPERATING RESULT (I - II) | | | 51 186.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 18 000.00 | |
GP Total financial income (V) | | | 18 000.00 | |
GR Interest and similar expenses | | | 5 931.00 | |
GU Total financial expenses (VI) | | | 5 931.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 12 069.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 63 255.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 39 706.00 | 46 283.00 | | 39 706.00 |
HK Income tax | 9 244.00 | 9 619.00 | | 9 244.00 |
HL TOTAL REVENUE (I + III + V + VII) | 195 601.00 | 168 798.00 | | 195 601.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 141 590.00 | 129 864.00 | | 141 590.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 54 011.00 | 38 934.00 | | 54 011.00 |
| |
| 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 | 355 137.00 | | | 355 137.00 |
I3 DECREASES Total Financial Fixed Assets | | | 355 137.00 | |
I4 DECREASES Grand Total | | | 355 137.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 355 137.00 | | | 355 137.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 174 181.00 | 44 552.00 | 129 630.00 | 174 181.00 |
8B Suppliers and Related Accounts | 2 555.00 | 2 555.00 | | 2 555.00 |
8D Social Security and Other Social Organizations | 145.00 | 145.00 | | 145.00 |
8E Income Taxes | 248.00 | 248.00 | | 248.00 |
VB VAT | 323.00 | | | 323.00 |
VK Loans repaid during the year | 43 237.00 | | | 43 237.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 323.00 | 323.00 | | 323.00 |
VW VAT | 3 732.00 | 3 732.00 | | 3 732.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 180 861.00 | 51 232.00 | 129 630.00 | 180 861.00 |
