| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 750 110.00 | | 1 750 110.00 | 1 750 110.00 |
BX Customers and related accounts | 25 200.00 | | 25 200.00 | 25 200.00 |
BZ Other receivables | 91 706.00 | | 91 706.00 | 91 706.00 |
CF Cash and cash equivalents | 104 236.00 | | 104 236.00 | 104 236.00 |
CH Prepaid expenses | 4 414.00 | | 4 414.00 | 4 414.00 |
CJ TOTAL (II) | 225 557.00 | | 225 557.00 | 225 557.00 |
CO Grand total (0 to V) | 1 975 667.00 | | 1 975 667.00 | 1 975 667.00 |
CU Other investments | 1 750 110.00 | | 1 750 110.00 | 1 750 110.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 925 000.00 | 925 000.00 | | 925 000.00 |
DD Legal reserve (1) | 92 500.00 | 92 500.00 | | 92 500.00 |
DG Other reserves | 303 802.00 | 158 306.00 | | 303 802.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 140 255.00 | 145 496.00 | | 140 255.00 |
DL TOTAL (I) | 1 461 556.00 | 1 321 302.00 | | 1 461 556.00 |
DU Loans and Debts from Credit Institutions (3) | 438 344.00 | 566 857.00 | | 438 344.00 |
DV Miscellaneous Loans and Financial Debts (4) | 302.00 | 302.00 | | 302.00 |
DX Trade payables and related accounts | 1 409.00 | 2 123.00 | | 1 409.00 |
DY Tax and social security liabilities | 74 055.00 | 30 921.00 | | 74 055.00 |
EC TOTAL (IV) | 514 110.00 | 600 203.00 | | 514 110.00 |
EE Grand total (I to V) | 1 975 667.00 | 1 921 505.00 | | 1 975 667.00 |
EG Accrued income and payables due within one year | 208 925.00 | 164 353.00 | | 208 925.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 126.00 | 244.00 | | 126.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 219 000.00 | | 219 000.00 | 219 000.00 |
FJ Net sales | 219 000.00 | | 219 000.00 | 219 000.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 219 002.00 | |
FW Other purchases and external expenses | | | 5 161.00 | |
FX Taxes, duties, and similar payments | | | 1 424.00 | |
FY Salaries and Wages | | | 161 455.00 | |
FZ Social Security Contributions | | | 49 687.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 217 731.00 | |
GG - OPERATING RESULT (I - II) | | | 1 271.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 150 000.00 | |
GL Other interest and similar income | | | 165.00 | |
GP Total financial income (V) | | | 150 165.00 | |
GR Interest and similar expenses | | | 11 182.00 | |
GU Total financial expenses (VI) | | | 11 182.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 138 984.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 140 255.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | -987.00 | | |
HH Total exceptional expenses (VIII) | | -987.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 987.00 | | |
HK Income tax | | 354.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 369 168.00 | 299 697.00 | | 369 168.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 228 913.00 | 154 201.00 | | 228 913.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 140 255.00 | 145 496.00 | | 140 255.00 |
| |
| 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 | 1 750 110.00 | | | 1 750 110.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 750 110.00 | |
I4 DECREASES Grand Total | | | 1 750 110.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 750 110.00 | | | 1 750 110.00 |
| |
| 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 | 1 409.00 | 1 409.00 | | 1 409.00 |
8C Staff and Related Accounts | 30 549.00 | 30 549.00 | | 30 549.00 |
8D Social Security and Other Social Organizations | 17 436.00 | 17 436.00 | | 17 436.00 |
UX Other trade receivables | 25 200.00 | | | 25 200.00 |
VB VAT | 243.00 | | | 243.00 |
VC Group and associates | 91 463.00 | | | 91 463.00 |
VG Loans with a maturity of up to one year at origin | 126.00 | 126.00 | | 126.00 |
VH Loans with a maturity of more than one year at origin | 438 217.00 | 133 031.00 | 305 186.00 | 438 217.00 |
VI Group and Associates | 302.00 | 302.00 | | 302.00 |
VK Loans repaid during the year | 127 702.00 | | | 127 702.00 |
VQ Other Taxes, Duties, and Similar Debts | 462.00 | 462.00 | | 462.00 |
VS Prepaid expenses | 4 414.00 | | | 4 414.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 121 321.00 | 121 321.00 | | 121 321.00 |
VW VAT | 25 608.00 | 25 608.00 | | 25 608.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 514 110.00 | 208 925.00 | 305 186.00 | 514 110.00 |
