| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 10 442.00 | 4 415.00 | 6 027.00 | 10 442.00 |
AT Other tangible assets | 1 161.00 | 490.00 | 671.00 | 1 161.00 |
BJ TOTAL (I) | 647 605.00 | 4 905.00 | 642 700.00 | 647 605.00 |
BZ Other receivables | 65 852.00 | | 65 852.00 | 65 852.00 |
CF Cash and cash equivalents | 29 461.00 | | 29 461.00 | 29 461.00 |
CH Prepaid expenses | 529.00 | | 529.00 | 529.00 |
CJ TOTAL (II) | 95 842.00 | | 95 842.00 | 95 842.00 |
CO Grand total (0 to V) | 743 447.00 | 4 905.00 | 738 542.00 | 743 447.00 |
CU Other investments | 636 002.00 | | 636 002.00 | 636 002.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 318 000.00 | 318 000.00 | | 318 000.00 |
DD Legal reserve (1) | 2 042.00 | | | 2 042.00 |
DG Other reserves | 15 178.00 | | | 15 178.00 |
DH Retained earnings | | -21 590.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 140 103.00 | 62 432.00 | | 140 103.00 |
DL TOTAL (I) | 475 323.00 | 358 842.00 | | 475 323.00 |
DU Loans and Debts from Credit Institutions (3) | 220 653.00 | 264 484.00 | | 220 653.00 |
DV Miscellaneous Loans and Financial Debts (4) | 15 161.00 | 26 924.00 | | 15 161.00 |
DX Trade payables and related accounts | 6 726.00 | 7 956.00 | | 6 726.00 |
DY Tax and social security liabilities | 20 680.00 | 19 285.00 | | 20 680.00 |
EC TOTAL (IV) | 263 220.00 | 318 650.00 | | 263 220.00 |
EE Grand total (I to V) | 738 542.00 | 677 492.00 | | 738 542.00 |
EG Accrued income and payables due within one year | 87 369.00 | 98 079.00 | | 87 369.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 21.00 | | | 21.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 206 063.00 | | 206 063.00 | 206 063.00 |
FJ Net sales | 206 063.00 | | 206 063.00 | 206 063.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 500.00 | |
FQ Other income | | | 456.00 | |
FR Total operating income (I) | | | 210 019.00 | |
FU Purchases of raw materials and other supplies | | | 141.00 | |
FW Other purchases and external expenses | | | 37 429.00 | |
FX Taxes, duties, and similar payments | | | 4 633.00 | |
FY Salaries and Wages | | | 112 101.00 | |
FZ Social Security Contributions | | | 43 230.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 379.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 199 912.00 | |
GG - OPERATING RESULT (I - II) | | | 10 108.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 133 433.00 | |
GL Other interest and similar income | | | 421.00 | |
GP Total financial income (V) | | | 133 854.00 | |
GR Interest and similar expenses | | | 5 011.00 | |
GU Total financial expenses (VI) | | | 5 011.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 128 843.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 138 951.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 2 001.00 | | | 2 001.00 |
HD Total exceptional income (VII) | 2 001.00 | | | 2 001.00 |
HE Exceptional expenses on management operations | 405.00 | | | 405.00 |
HH Total exceptional expenses (VIII) | 405.00 | | | 405.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 596.00 | | | 1 596.00 |
HK Income tax | 444.00 | | | 444.00 |
HL TOTAL REVENUE (I + III + V + VII) | 345 875.00 | 245 939.00 | | 345 875.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 205 772.00 | 183 507.00 | | 205 772.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 140 103.00 | 62 432.00 | | 140 103.00 |
HP References: Equipment leasing | 22 899.00 | | | 22 899.00 |
| |
| 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 | 647 605.00 | | | 647 605.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 10 442.00 | | | 10 442.00 |
I3 DECREASES Total Financial Fixed Assets | | | 636 002.00 | |
I4 DECREASES Grand Total | | | 647 605.00 | |
IN DECREASES Start-up, development, or research expenses | | | 10 442.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 161.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 161.00 | | | 1 161.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 636 002.00 | | | 636 002.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 526.00 | | | 2 526.00 |
CY DEPRECIATION Start-up, development, or research expenses | 2 326.00 | | | 2 326.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 200.00 | | | 200.00 |
| |
| 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 | 6 726.00 | 6 726.00 | | 6 726.00 |
8K Other liabilities (including liabilities related to repo transactions) | 15 161.00 | 15 161.00 | | 15 161.00 |
VG Loans with a maturity of up to one year at origin | 21.00 | 21.00 | | 21.00 |
VH Loans with a maturity of more than one year at origin | 220 632.00 | 44 782.00 | 171 798.00 | 220 632.00 |
VK Loans repaid during the year | 43 840.00 | | | 43 840.00 |
VP Miscellaneous | 65 852.00 | | | 65 852.00 |
VQ Other Taxes, Duties, and Similar Debts | 20 680.00 | 20 680.00 | | 20 680.00 |
VS Prepaid expenses | 529.00 | | | 529.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 66 381.00 | 66 381.00 | | 66 381.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 263 220.00 | 87 369.00 | 171 798.00 | 263 220.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 2.00 | | | 2.00 |
