| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | | | | |
BZ Other receivables | 144 124.00 | | 144 124.00 | 144 124.00 |
CF Cash and cash equivalents | 23.00 | | 23.00 | 23.00 |
CJ TOTAL (II) | 144 146.00 | | 144 146.00 | 144 146.00 |
CO Grand total (0 to V) | 144 146.00 | | 144 146.00 | 144 146.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 250.00 | 15 250.00 | | 15 250.00 |
DD Legal reserve (1) | 1 525.00 | 1 525.00 | | 1 525.00 |
DG Other reserves | 70 824.00 | 69 376.00 | | 70 824.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 786.00 | 36 448.00 | | 2 786.00 |
DL TOTAL (I) | 90 385.00 | 122 599.00 | | 90 385.00 |
DV Miscellaneous Loans and Financial Debts (4) | 38 980.00 | 52 800.00 | | 38 980.00 |
DX Trade payables and related accounts | 1 592.00 | 1 211.00 | | 1 592.00 |
DY Tax and social security liabilities | 4 559.00 | 13 136.00 | | 4 559.00 |
EA Other liabilities | 8 630.00 | | | 8 630.00 |
EC TOTAL (IV) | 53 762.00 | 67 146.00 | | 53 762.00 |
EE Grand total (I to V) | 144 146.00 | 189 745.00 | | 144 146.00 |
EI Including equity loans | 38 980.00 | | | 38 980.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 50 360.00 | | 50 360.00 | 50 360.00 |
FJ Net sales | 50 360.00 | | 50 360.00 | 50 360.00 |
FN Capitalized production | | | | |
FO Operating subsidies | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 781.00 | |
FR Total operating income (I) | | | 51 141.00 | |
FW Other purchases and external expenses | | | 21 193.00 | |
FX Taxes, duties, and similar payments | | | 930.00 | |
FY Salaries and Wages | | | 18 978.00 | |
FZ Social Security Contributions | | | 8 479.00 | |
GF Total Operating Expenses (II) | | | 49 580.00 | |
GG - OPERATING RESULT (I - II) | | | 1 561.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 3 222.00 | |
GP Total financial income (V) | | | 3 222.00 | |
GR Interest and similar expenses | | | 33.00 | |
GU Total financial expenses (VI) | | | 33.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 3 189.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 750.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 1 964.00 | 1 437.00 | | 1 964.00 |
HH Total exceptional expenses (VIII) | 1 964.00 | 1 437.00 | | 1 964.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 964.00 | -1 437.00 | | -1 964.00 |
HL TOTAL REVENUE (I + III + V + VII) | 54 363.00 | 93 816.00 | | 54 363.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 51 577.00 | 57 368.00 | | 51 577.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 786.00 | 36 448.00 | | 2 786.00 |
| |
| 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 | 1 592.00 | 1 592.00 | | 1 592.00 |
8C Staff and Related Accounts | 1 100.00 | 1 100.00 | | 1 100.00 |
8D Social Security and Other Social Organizations | 3 133.00 | 3 133.00 | | 3 133.00 |
8K Other liabilities (including liabilities related to repo transactions) | 8 630.00 | 8 630.00 | | 8 630.00 |
VB VAT | 563.00 | | | 563.00 |
VC Group and associates | 143 561.00 | | | 143 561.00 |
VI Group and Associates | 38 980.00 | 38 980.00 | | 38 980.00 |
VQ Other Taxes, Duties, and Similar Debts | 254.00 | 254.00 | | 254.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 144 124.00 | 144 124.00 | | 144 124.00 |
VW VAT | 72.00 | 72.00 | | 72.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 53 762.00 | 53 762.00 | | 53 762.00 |
