| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 220 015.00 | | 220 015.00 | 220 015.00 |
BZ Other receivables | 617.00 | | 617.00 | 617.00 |
CF Cash and cash equivalents | 98 839.00 | | 98 839.00 | 98 839.00 |
CJ TOTAL (II) | 99 457.00 | | 99 457.00 | 99 457.00 |
CO Grand total (0 to V) | 319 472.00 | | 319 472.00 | 319 472.00 |
CU Other investments | 220 000.00 | | 220 000.00 | 220 000.00 |
| |
| 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 |
DG Other reserves | 9 828.00 | | | 9 828.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 75 915.00 | 9 828.00 | | 75 915.00 |
DL TOTAL (I) | 90 743.00 | 14 828.00 | | 90 743.00 |
DU Loans and Debts from Credit Institutions (3) | 177 243.00 | 207 652.00 | | 177 243.00 |
DV Miscellaneous Loans and Financial Debts (4) | 11 282.00 | 11 282.00 | | 11 282.00 |
DX Trade payables and related accounts | 3 068.00 | 247.00 | | 3 068.00 |
DY Tax and social security liabilities | 36 097.00 | 14 980.00 | | 36 097.00 |
EA Other liabilities | 1 040.00 | 508.00 | | 1 040.00 |
EC TOTAL (IV) | 228 729.00 | 234 669.00 | | 228 729.00 |
EE Grand total (I to V) | 319 472.00 | 249 497.00 | | 319 472.00 |
EG Accrued income and payables due within one year | 82 431.00 | 57 593.00 | | 82 431.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 162 000.00 | | 162 000.00 | 162 000.00 |
FJ Net sales | 162 000.00 | | 162 000.00 | 162 000.00 |
FQ Other income | | | 10.00 | |
FR Total operating income (I) | | | 162 010.00 | |
FW Other purchases and external expenses | | | 10 572.00 | |
FX Taxes, duties, and similar payments | | | 1 135.00 | |
FY Salaries and Wages | | | 82 050.00 | |
FZ Social Security Contributions | | | 32 501.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 126 258.00 | |
GG - OPERATING RESULT (I - II) | | | 35 752.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 48 000.00 | |
GP Total financial income (V) | | | 48 000.00 | |
GR Interest and similar expenses | | | 2 488.00 | |
GU Total financial expenses (VI) | | | 2 488.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 45 512.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 81 265.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 755.00 | | |
HH Total exceptional expenses (VIII) | | 755.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -755.00 | | |
HK Income tax | 5 350.00 | 1 868.00 | | 5 350.00 |
HL TOTAL REVENUE (I + III + V + VII) | 210 010.00 | 81 001.00 | | 210 010.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 134 096.00 | 71 173.00 | | 134 096.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 75 915.00 | 9 828.00 | | 75 915.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
I3 DECREASES Total Financial Fixed Assets | | | 220 015.00 | |
I4 DECREASES Grand Total | | | 220 015.00 | |
| |
| 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 | 3 068.00 | 3 068.00 | | 3 068.00 |
8C Staff and Related Accounts | 10 000.00 | 10 000.00 | | 10 000.00 |
8D Social Security and Other Social Organizations | 19 485.00 | 19 485.00 | | 19 485.00 |
8E Income Taxes | 3 950.00 | 3 950.00 | | 3 950.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 040.00 | 1 040.00 | | 1 040.00 |
VB VAT | 617.00 | | | 617.00 |
VG Loans with a maturity of up to one year at origin | 166.00 | 166.00 | | 166.00 |
VH Loans with a maturity of more than one year at origin | 177 076.00 | 30 778.00 | 127 191.00 | 177 076.00 |
VI Group and Associates | 11 282.00 | 11 282.00 | | 11 282.00 |
VK Loans repaid during the year | 30 381.00 | | | 30 381.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 617.00 | 617.00 | | 617.00 |
VW VAT | 2 662.00 | 2 662.00 | | 2 662.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 228 729.00 | 82 431.00 | 127 191.00 | 228 729.00 |
