| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 30 405.00 | 30 405.00 | | 30 405.00 |
BJ TOTAL (I) | 570 405.00 | 30 405.00 | 540 000.00 | 570 405.00 |
BX Customers and related accounts | 354 695.00 | | 354 695.00 | 354 695.00 |
BZ Other receivables | 6 239.00 | | 6 239.00 | 6 239.00 |
CD Marketable securities | 256 402.00 | | 256 402.00 | 256 402.00 |
CF Cash and cash equivalents | 35 264.00 | | 35 264.00 | 35 264.00 |
CH Prepaid expenses | 233.00 | | 233.00 | 233.00 |
CJ TOTAL (II) | 652 833.00 | | 652 833.00 | 652 833.00 |
CO Grand total (0 to V) | 1 223 238.00 | 30 405.00 | 1 192 833.00 | 1 223 238.00 |
CU Other investments | 540 000.00 | | 540 000.00 | 540 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 608 000.00 | 608 000.00 | | 608 000.00 |
DB Share, merger, contribution premiums, etc. | 1 750.00 | 1 750.00 | | 1 750.00 |
DD Legal reserve (1) | 4 276.00 | 3 531.00 | | 4 276.00 |
DG Other reserves | 66 858.00 | 66 858.00 | | 66 858.00 |
DH Retained earnings | 14 361.00 | 200.00 | | 14 361.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 155 769.00 | 14 906.00 | | 155 769.00 |
DL TOTAL (I) | 851 014.00 | 695 245.00 | | 851 014.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 315.00 | 3 670.00 | | 3 315.00 |
DX Trade payables and related accounts | 7 311.00 | 7 151.00 | | 7 311.00 |
DY Tax and social security liabilities | 331 192.00 | 298 735.00 | | 331 192.00 |
EC TOTAL (IV) | 341 819.00 | 309 557.00 | | 341 819.00 |
EE Grand total (I to V) | 1 192 833.00 | 1 004 802.00 | | 1 192 833.00 |
EI Including equity loans | 3 315.00 | | | 3 315.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 490 200.00 | | 490 200.00 | 490 200.00 |
FJ Net sales | 490 200.00 | | 490 200.00 | 490 200.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 327.00 | |
FQ Other income | | | 15.00 | |
FR Total operating income (I) | | | 494 542.00 | |
FW Other purchases and external expenses | | | 13 467.00 | |
FX Taxes, duties, and similar payments | | | 6 864.00 | |
FY Salaries and Wages | | | 325 098.00 | |
FZ Social Security Contributions | | | 131 640.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | 12.00 | |
GF Total Operating Expenses (II) | | | 477 082.00 | |
GG - OPERATING RESULT (I - II) | | | 17 460.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 140 424.00 | |
GL Other interest and similar income | | | 1 932.00 | |
GP Total financial income (V) | | | 142 356.00 | |
GR Interest and similar expenses | | | 60.00 | |
GU Total financial expenses (VI) | | | 60.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 142 296.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 159 756.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 3 987.00 | 2 468.00 | | 3 987.00 |
HL TOTAL REVENUE (I + III + V + VII) | 636 898.00 | 535 982.00 | | 636 898.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 481 129.00 | 521 076.00 | | 481 129.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 155 769.00 | 14 906.00 | | 155 769.00 |
| |
| 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 | 570 405.00 | | | 570 405.00 |
I3 DECREASES Total Financial Fixed Assets | | | 540 000.00 | |
I4 DECREASES Grand Total | | | 570 405.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 30 405.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 30 405.00 | | | 30 405.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 540 000.00 | | | 540 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 30 405.00 | | | 30 405.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 30 405.00 | | | 30 405.00 |
| |
| 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 | 7 311.00 | 7 311.00 | | 7 311.00 |
8C Staff and Related Accounts | 145 900.00 | 145 900.00 | | 145 900.00 |
8D Social Security and Other Social Organizations | 118 275.00 | 118 275.00 | | 118 275.00 |
UX Other trade receivables | 354 695.00 | | | 354 695.00 |
UY Staff and related accounts | 63.00 | | | 63.00 |
VB VAT | 1 660.00 | | | 1 660.00 |
VI Group and Associates | 3 315.00 | 60.00 | 3 255.00 | 3 315.00 |
VM Income taxes | 1 422.00 | | | 1 422.00 |
VQ Other Taxes, Duties, and Similar Debts | 7 928.00 | 7 928.00 | | 7 928.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 094.00 | | | 3 094.00 |
VS Prepaid expenses | 233.00 | | | 233.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 361 167.00 | 361 167.00 | | 361 167.00 |
VW VAT | 59 090.00 | 59 090.00 | | 59 090.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 341 819.00 | 338 564.00 | 3 255.00 | 341 819.00 |
