| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 52 333.00 | 52 333.00 | | 52 333.00 |
BJ TOTAL (I) | 116 458.00 | 52 333.00 | 64 125.00 | 116 458.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 1 158.00 | | 1 158.00 | 1 158.00 |
CF Cash and cash equivalents | 23 583.00 | | 23 583.00 | 23 583.00 |
CH Prepaid expenses | 23.00 | | 23.00 | 23.00 |
CJ TOTAL (II) | 24 763.00 | | 24 763.00 | 24 763.00 |
CO Grand total (0 to V) | 141 221.00 | 52 333.00 | 88 888.00 | 141 221.00 |
CU Other investments | 64 125.00 | | 64 125.00 | 64 125.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 148.00 | 148.00 | | 148.00 |
DH Retained earnings | 33 087.00 | 29 369.00 | | 33 087.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 000.00 | 3 718.00 | | 4 000.00 |
DL TOTAL (I) | 38 335.00 | 34 335.00 | | 38 335.00 |
DU Loans and Debts from Credit Institutions (3) | 904.00 | 11 560.00 | | 904.00 |
DV Miscellaneous Loans and Financial Debts (4) | 32 445.00 | 27 422.00 | | 32 445.00 |
DX Trade payables and related accounts | 1 932.00 | 1 680.00 | | 1 932.00 |
DY Tax and social security liabilities | 10 260.00 | 6 326.00 | | 10 260.00 |
EA Other liabilities | 5 012.00 | 11 120.00 | | 5 012.00 |
EC TOTAL (IV) | 50 553.00 | 58 107.00 | | 50 553.00 |
EE Grand total (I to V) | 88 888.00 | 92 443.00 | | 88 888.00 |
EI Including equity loans | 32 445.00 | | | 32 445.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 115 823.00 | | 115 823.00 | 115 823.00 |
FJ Net sales | 115 823.00 | | 115 823.00 | 115 823.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | 115 823.00 | |
FW Other purchases and external expenses | | | 7 309.00 | |
FX Taxes, duties, and similar payments | | | 3 801.00 | |
FY Salaries and Wages | | | 59 000.00 | |
FZ Social Security Contributions | | | 39 988.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 110 098.00 | |
GG - OPERATING RESULT (I - II) | | | 5 725.00 | |
GR Interest and similar expenses | | | 192.00 | |
GU Total financial expenses (VI) | | | 192.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -192.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 534.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 210.00 | 152.00 | | 210.00 |
HH Total exceptional expenses (VIII) | 210.00 | 152.00 | | 210.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -210.00 | -152.00 | | -210.00 |
HK Income tax | 1 324.00 | 1 301.00 | | 1 324.00 |
HL TOTAL REVENUE (I + III + V + VII) | 115 823.00 | 116 881.00 | | 115 823.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 111 824.00 | 113 163.00 | | 111 824.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 000.00 | 3 718.00 | | 4 000.00 |
| |
| 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 | 116 458.00 | | | 116 458.00 |
I3 DECREASES Total Financial Fixed Assets | | | 64 125.00 | |
I4 DECREASES Grand Total | | | 116 458.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 52 333.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 52 333.00 | | | 52 333.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 64 125.00 | | | 64 125.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 52 333.00 | | | 52 333.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 52 333.00 | | | 52 333.00 |
| |
| 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 | 32 003.00 | 32 003.00 | | 32 003.00 |
8B Suppliers and Related Accounts | 1 932.00 | 1 932.00 | | 1 932.00 |
8D Social Security and Other Social Organizations | 1 060.00 | 1 060.00 | | 1 060.00 |
8E Income Taxes | 1 324.00 | 1 324.00 | | 1 324.00 |
8K Other liabilities (including liabilities related to repo transactions) | 5 012.00 | 5 012.00 | | 5 012.00 |
VB VAT | 1 158.00 | | | 1 158.00 |
VH Loans with a maturity of more than one year at origin | 904.00 | 904.00 | | 904.00 |
VI Group and Associates | 442.00 | 442.00 | | 442.00 |
VK Loans repaid during the year | 10 656.00 | | | 10 656.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 876.00 | 5 876.00 | | 5 876.00 |
VS Prepaid expenses | 23.00 | | | 23.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 180.00 | 1 180.00 | | 1 180.00 |
VW VAT | 2 000.00 | 2 000.00 | | 2 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 50 554.00 | 50 554.00 | | 50 554.00 |
