| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 663 000.00 | | 663 000.00 | 663 000.00 |
BX Customers and related accounts | 174 094.00 | | 174 094.00 | 174 094.00 |
BZ Other receivables | 1 829.00 | | 1 829.00 | 1 829.00 |
CF Cash and cash equivalents | 9 743.00 | | 9 743.00 | 9 743.00 |
CJ TOTAL (II) | 185 666.00 | | 185 666.00 | 185 666.00 |
CO Grand total (0 to V) | 848 666.00 | | 848 666.00 | 848 666.00 |
CU Other investments | 663 000.00 | | 663 000.00 | 663 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 600 000.00 | 600 000.00 | | 600 000.00 |
DD Legal reserve (1) | 5 532.00 | 5 532.00 | | 5 532.00 |
DG Other reserves | 103 000.00 | 103 000.00 | | 103 000.00 |
DH Retained earnings | -2 526.00 | 2 007.00 | | -2 526.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 36 694.00 | -4 533.00 | | 36 694.00 |
DL TOTAL (I) | 742 700.00 | 706 006.00 | | 742 700.00 |
DU Loans and Debts from Credit Institutions (3) | | 1 860.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 64 867.00 | 16 245.00 | | 64 867.00 |
DX Trade payables and related accounts | 3 720.00 | 3 672.00 | | 3 720.00 |
DY Tax and social security liabilities | 37 379.00 | 17 228.00 | | 37 379.00 |
EC TOTAL (IV) | 105 966.00 | 39 005.00 | | 105 966.00 |
EE Grand total (I to V) | 848 666.00 | 745 011.00 | | 848 666.00 |
EG Accrued income and payables due within one year | 105 966.00 | 39 005.00 | | 105 966.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 1 860.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 386 634.00 | | 386 634.00 | 386 634.00 |
FJ Net sales | 386 634.00 | | 386 634.00 | 386 634.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 386 635.00 | |
FW Other purchases and external expenses | | | 3 814.00 | |
FX Taxes, duties, and similar payments | | | 449.00 | |
FY Salaries and Wages | | | 340 000.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 344 265.00 | |
GG - OPERATING RESULT (I - II) | | | 42 370.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 42 370.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 5 676.00 | | | 5 676.00 |
HL TOTAL REVENUE (I + III + V + VII) | 386 635.00 | 240 001.00 | | 386 635.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 349 941.00 | 244 534.00 | | 349 941.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 36 694.00 | -4 533.00 | | 36 694.00 |
| |
| 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 | 660 000.00 | | 3 000.00 | 660 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 663 000.00 | |
I4 DECREASES Grand Total | | | 663 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 660 000.00 | | 3 000.00 | 660 000.00 |
| |
| 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 | 3 720.00 | 3 720.00 | | 3 720.00 |
8E Income Taxes | 5 676.00 | 5 676.00 | | 5 676.00 |
UX Other trade receivables | 174 094.00 | | | 174 094.00 |
VB VAT | 612.00 | | | 612.00 |
VC Group and associates | 1 212.00 | | | 1 212.00 |
VI Group and Associates | 64 867.00 | 64 867.00 | | 64 867.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 5.00 | | | 5.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 175 923.00 | 175 923.00 | | 175 923.00 |
VW VAT | 31 703.00 | 31 703.00 | | 31 703.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 105 966.00 | 105 966.00 | | 105 966.00 |
