| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 700 000.00 | | 700 000.00 | 700 000.00 |
BV Advances and down payments on orders | 1.00 | | | 1.00 |
BZ Other receivables | 8 930.00 | | 8 930.00 | 8 930.00 |
CF Cash and cash equivalents | 22 299.00 | | 22 299.00 | 22 299.00 |
CJ TOTAL (II) | 31 229.00 | | 31 229.00 | 31 229.00 |
CO Grand total (0 to V) | 731 229.00 | | 731 229.00 | 731 229.00 |
CU Other investments | 700 000.00 | | 700 000.00 | 700 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 9 000.00 | 9 000.00 | | 9 000.00 |
DD Legal reserve (1) | 900.00 | 900.00 | | 900.00 |
DG Other reserves | 469 783.00 | | | 469 783.00 |
DH Retained earnings | | 397 324.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 101 201.00 | 72 458.00 | | 101 201.00 |
DL TOTAL (I) | 580 884.00 | 479 683.00 | | 580 884.00 |
DU Loans and Debts from Credit Institutions (3) | 111.00 | 47 169.00 | | 111.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 7 205.00 | | |
DX Trade payables and related accounts | 7 265.00 | 7 325.00 | | 7 265.00 |
DY Tax and social security liabilities | 14 119.00 | 18 255.00 | | 14 119.00 |
EA Other liabilities | 128 850.00 | 152 050.00 | | 128 850.00 |
EC TOTAL (IV) | 150 346.00 | 232 004.00 | | 150 346.00 |
EE Grand total (I to V) | 731 229.00 | 711 687.00 | | 731 229.00 |
EG Accrued income and payables due within one year | 119 096.00 | 175 754.00 | | 119 096.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 1 369.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 84 000.00 | | 84 000.00 | 84 000.00 |
FJ Net sales | 84 000.00 | | 84 000.00 | 84 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 788.00 | |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 84 793.00 | |
FW Other purchases and external expenses | | | 8 090.00 | |
FX Taxes, duties, and similar payments | | | 880.00 | |
FY Salaries and Wages | | | 44 055.00 | |
FZ Social Security Contributions | | | 18 183.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 71 210.00 | |
GG - OPERATING RESULT (I - II) | | | 13 583.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 90 000.00 | |
GP Total financial income (V) | | | 90 000.00 | |
GR Interest and similar expenses | | | 2 382.00 | |
GU Total financial expenses (VI) | | | 2 382.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 87 618.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 101 201.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 788.00 | 483.00 | | 788.00 |
HE Exceptional expenses on management operations | | 27.00 | | |
HH Total exceptional expenses (VIII) | | 27.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -27.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 174 793.00 | 164 484.00 | | 174 793.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 73 592.00 | 92 026.00 | | 73 592.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 101 201.00 | 72 458.00 | | 101 201.00 |
| |
| 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 | 700 000.00 | | | 700 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 700 000.00 | |
I4 DECREASES Grand Total | | | 700 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 700 000.00 | | | 700 000.00 |
| |
| 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 | 7 265.00 | 7 265.00 | | 7 265.00 |
8C Staff and Related Accounts | 4 426.00 | 4 426.00 | | 4 426.00 |
8D Social Security and Other Social Organizations | 7 214.00 | 7 214.00 | | 7 214.00 |
8K Other liabilities (including liabilities related to repo transactions) | 128 850.00 | 97 600.00 | 31 250.00 | 128 850.00 |
UY Staff and related accounts | 78.00 | | | 78.00 |
VB VAT | 1 320.00 | | | 1 320.00 |
VC Group and associates | 4 390.00 | | | 4 390.00 |
VG Loans with a maturity of up to one year at origin | 111.00 | 111.00 | | 111.00 |
VK Loans repaid during the year | 6.00 | | | 6.00 |
VM Income taxes | 3 142.00 | | | 3 142.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 930.00 | 8 930.00 | | 8 930.00 |
VW VAT | 2 480.00 | 2 480.00 | | 2 480.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 150 346.00 | 119 096.00 | 31 250.00 | 150 346.00 |
