| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 78 504.00 | | 78 504.00 | 78 504.00 |
BV Advances and down payments on orders | 800.00 | | 800.00 | 800.00 |
BX Customers and related accounts | 37 135.00 | | 37 135.00 | 37 135.00 |
BZ Other receivables | 54 296.00 | | 54 296.00 | 54 296.00 |
CF Cash and cash equivalents | 47 426.00 | | 47 426.00 | 47 426.00 |
CH Prepaid expenses | 1 141.00 | | 1 141.00 | 1 141.00 |
CJ TOTAL (II) | 140 799.00 | | 140 799.00 | 140 799.00 |
CO Grand total (0 to V) | 219 304.00 | | 219 304.00 | 219 304.00 |
CU Other investments | 78 504.00 | | 78 504.00 | 78 504.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | -1 092.00 | | | -1 092.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 65 299.00 | -1 092.00 | | 65 299.00 |
DK Regulated provisions | 1 265.00 | | | 1 265.00 |
DL TOTAL (I) | 75 472.00 | 8 908.00 | | 75 472.00 |
DU Loans and Debts from Credit Institutions (3) | 75 225.00 | 92.00 | | 75 225.00 |
DV Miscellaneous Loans and Financial Debts (4) | 20 253.00 | | | 20 253.00 |
DX Trade payables and related accounts | 3 354.00 | 1 200.00 | | 3 354.00 |
DY Tax and social security liabilities | 44 998.00 | | | 44 998.00 |
EC TOTAL (IV) | 143 831.00 | 1 292.00 | | 143 831.00 |
EE Grand total (I to V) | 219 304.00 | 10 200.00 | | 219 304.00 |
EG Accrued income and payables due within one year | 98 561.00 | 1 292.00 | | 98 561.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 135 760.00 | | 135 760.00 | 135 760.00 |
FJ Net sales | 135 760.00 | | 135 760.00 | 135 760.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 13 568.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 149 329.00 | |
FW Other purchases and external expenses | | | 24 987.00 | |
FX Taxes, duties, and similar payments | | | 154.00 | |
FY Salaries and Wages | | | 111 842.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 136 986.00 | |
GG - OPERATING RESULT (I - II) | | | 12 343.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 30 000.00 | |
GP Total financial income (V) | | | 30 000.00 | |
GR Interest and similar expenses | | | 670.00 | |
GU Total financial expenses (VI) | | | 670.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 29 329.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 41 673.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 53 737.00 | | | 53 737.00 |
HC Reversals of provisions and transfers of expenses | 302.00 | | | 302.00 |
HD Total exceptional income (VII) | 54 039.00 | | | 54 039.00 |
HF Exceptional expenses on capital transactions | 19 626.00 | | | 19 626.00 |
HG Exceptional depreciation and provisions | 1 567.00 | | | 1 567.00 |
HH Total exceptional expenses (VIII) | 21 193.00 | | | 21 193.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 32 845.00 | | | 32 845.00 |
HK Income tax | 9 220.00 | | | 9 220.00 |
HL TOTAL REVENUE (I + III + V + VII) | 233 368.00 | | | 233 368.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 168 069.00 | 1 092.00 | | 168 069.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 65 299.00 | -1 092.00 | | 65 299.00 |
| |
| 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 | | | 98 131.00 | |
I3 DECREASES Total Financial Fixed Assets | | 19 626.00 | 78 505.00 | |
I4 DECREASES Grand Total | | 19 626.00 | 78 505.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 98 131.00 | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3Z Total regulated provisions | 1 567.00 | 302.00 | 1 265.00 | 1 567.00 |
7C Grand total | 1 567.00 | 302.00 | 1 265.00 | 1 567.00 |
| |
| 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 | 3 354.00 | 3 354.00 | | 3 354.00 |
8D Social Security and Other Social Organizations | 27 732.00 | 27 732.00 | | 27 732.00 |
8E Income Taxes | 9 220.00 | 9 220.00 | | 9 220.00 |
UX Other trade receivables | 37 135.00 | | | 37 135.00 |
VB VAT | 559.00 | | | 559.00 |
VG Loans with a maturity of up to one year at origin | 76.00 | 76.00 | | 76.00 |
VH Loans with a maturity of more than one year at origin | 75 150.00 | 29 880.00 | 45 270.00 | 75 150.00 |
VI Group and Associates | 20 253.00 | 20 253.00 | | 20 253.00 |
VJ Loans taken out during the year | 90 000.00 | | | 90 000.00 |
VK Loans repaid during the year | 14 850.00 | | | 14 850.00 |
VQ Other Taxes, Duties, and Similar Debts | 154.00 | 154.00 | | 154.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 53 737.00 | | | 53 737.00 |
VS Prepaid expenses | 1 141.00 | | | 1 141.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 92 573.00 | 92 573.00 | | 92 573.00 |
VW VAT | 7 892.00 | 7 892.00 | | 7 892.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 143 832.00 | 98 562.00 | 45 270.00 | 143 832.00 |
