| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 372 694.00 | | 372 694.00 | 372 694.00 |
BJ TOTAL (I) | 372 694.00 | | 372 694.00 | 372 694.00 |
BX Customers and related accounts | 4 787.00 | | 4 787.00 | 4 787.00 |
BZ Other receivables | 282.00 | | 282.00 | 282.00 |
CF Cash and cash equivalents | 5 172.00 | | 5 172.00 | 5 172.00 |
CJ TOTAL (II) | 10 241.00 | | 10 241.00 | 10 241.00 |
CO Grand total (0 to V) | 382 935.00 | | 382 935.00 | 382 935.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 000.00 | 6 000.00 | | 6 000.00 |
DD Legal reserve (1) | 600.00 | 600.00 | | 600.00 |
DG Other reserves | 182 838.00 | 151 888.00 | | 182 838.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 33 842.00 | 30 950.00 | | 33 842.00 |
DL TOTAL (I) | 223 280.00 | 189 438.00 | | 223 280.00 |
DU Loans and Debts from Credit Institutions (3) | 29 211.00 | 66 756.00 | | 29 211.00 |
DV Miscellaneous Loans and Financial Debts (4) | 116 008.00 | 116 899.00 | | 116 008.00 |
DX Trade payables and related accounts | 4 647.00 | 28 369.00 | | 4 647.00 |
DY Tax and social security liabilities | 9 789.00 | 5 868.00 | | 9 789.00 |
EC TOTAL (IV) | 159 655.00 | 217 893.00 | | 159 655.00 |
EE Grand total (I to V) | 382 935.00 | 407 331.00 | | 382 935.00 |
EI Including equity loans | 116 008.00 | | | 116 008.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 126 621.00 | | 126 621.00 | 126 621.00 |
FJ Net sales | 126 621.00 | | 126 621.00 | 126 621.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 5 403.00 | |
FR Total operating income (I) | | | 132 024.00 | |
FW Other purchases and external expenses | | | 25 240.00 | |
FX Taxes, duties, and similar payments | | | 7 277.00 | |
FY Salaries and Wages | | | 46 259.00 | |
FZ Social Security Contributions | | | 19 054.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 97 832.00 | |
GG - OPERATING RESULT (I - II) | | | 34 192.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 7 033.00 | |
GP Total financial income (V) | | | 7 033.00 | |
GR Interest and similar expenses | | | 1 990.00 | |
GU Total financial expenses (VI) | | | 1 990.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 5 042.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 39 235.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 5 393.00 | 5 492.00 | | 5 393.00 |
HL TOTAL REVENUE (I + III + V + VII) | 139 057.00 | 124 651.00 | | 139 057.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 105 215.00 | 93 701.00 | | 105 215.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 33 842.00 | 30 950.00 | | 33 842.00 |
| |
| 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 | 75.00 | 75.00 | | 75.00 |
8B Suppliers and Related Accounts | 4 647.00 | 4 647.00 | | 4 647.00 |
8D Social Security and Other Social Organizations | 3 751.00 | 3 751.00 | | 3 751.00 |
UX Other trade receivables | 4 787.00 | | | 4 787.00 |
VB VAT | 182.00 | | | 182.00 |
VH Loans with a maturity of more than one year at origin | 29 211.00 | 29 211.00 | | 29 211.00 |
VI Group and Associates | 115 933.00 | 115 933.00 | | 115 933.00 |
VK Loans repaid during the year | 37 545.00 | | | 37 545.00 |
VM Income taxes | 100.00 | | | 100.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 069.00 | 5 069.00 | | 5 069.00 |
VW VAT | 6 038.00 | 6 038.00 | | 6 038.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 159 655.00 | 159 655.00 | | 159 655.00 |
