| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 652.00 | 2 652.00 | | 2 652.00 |
BJ TOTAL (I) | 205 152.00 | 2 652.00 | 202 500.00 | 205 152.00 |
BX Customers and related accounts | 250 299.00 | | 250 299.00 | 250 299.00 |
BZ Other receivables | 656 952.00 | | 656 952.00 | 656 952.00 |
CF Cash and cash equivalents | 31 924.00 | | 31 924.00 | 31 924.00 |
CH Prepaid expenses | 4 219.00 | | 4 219.00 | 4 219.00 |
CJ TOTAL (II) | 943 394.00 | | 943 394.00 | 943 394.00 |
CO Grand total (0 to V) | 1 148 546.00 | 2 652.00 | 1 145 894.00 | 1 148 546.00 |
CU Other investments | 202 500.00 | | 202 500.00 | 202 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DG Other reserves | 205 562.00 | 195 980.00 | | 205 562.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 15 329.00 | 9 582.00 | | 15 329.00 |
DL TOTAL (I) | 226 391.00 | 211 062.00 | | 226 391.00 |
DU Loans and Debts from Credit Institutions (3) | 216.00 | 337.00 | | 216.00 |
DV Miscellaneous Loans and Financial Debts (4) | 620 000.00 | 620 000.00 | | 620 000.00 |
DX Trade payables and related accounts | 29 296.00 | 24 577.00 | | 29 296.00 |
DY Tax and social security liabilities | 71 590.00 | 151 149.00 | | 71 590.00 |
EA Other liabilities | 198 402.00 | 101 024.00 | | 198 402.00 |
EC TOTAL (IV) | 919 503.00 | 897 086.00 | | 919 503.00 |
EE Grand total (I to V) | 1 145 894.00 | 1 108 148.00 | | 1 145 894.00 |
EG Accrued income and payables due within one year | 919 503.00 | 897 086.00 | | 919 503.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 713 686.00 | | 713 686.00 | 713 686.00 |
FJ Net sales | 713 686.00 | | 713 686.00 | 713 686.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 21 584.00 | |
FQ Other income | | | 16 160.00 | |
FR Total operating income (I) | | | 751 430.00 | |
FS Purchases of goods (including customs duties) | | | 600.00 | |
FW Other purchases and external expenses | | | 258 072.00 | |
FX Taxes, duties, and similar payments | | | 24 623.00 | |
FY Salaries and Wages | | | 300 502.00 | |
FZ Social Security Contributions | | | 157 728.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 557.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 742 085.00 | |
GG - OPERATING RESULT (I - II) | | | 9 345.00 | |
GK Income from other securities and fixed asset receivables | | | 14 077.00 | |
GP Total financial income (V) | | | 14 077.00 | |
GR Interest and similar expenses | | | 14 645.00 | |
GU Total financial expenses (VI) | | | 14 645.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -569.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 8 777.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 21 584.00 | 14 163.00 | | 21 584.00 |
A2 TOTAL ASSETS | | 91.00 | | |
HB Exceptional income from capital transactions | | 6 300.00 | | |
HD Total exceptional income (VII) | | 6 300.00 | | |
HE Exceptional expenses on management operations | | 109.00 | | |
HF Exceptional expenses on capital transactions | | 2 553.00 | | |
HH Total exceptional expenses (VIII) | | 2 662.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 3 638.00 | | |
HK Income tax | -6 552.00 | -6 002.00 | | -6 552.00 |
HL TOTAL REVENUE (I + III + V + VII) | 765 507.00 | 926 954.00 | | 765 507.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 750 178.00 | 917 372.00 | | 750 178.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 15 329.00 | 9 582.00 | | 15 329.00 |
HP References: Equipment leasing | 12 287.00 | 10 474.00 | | 12 287.00 |
HQ References: Real Estate Leasing | 8 250.00 | 3 480.00 | | 8 250.00 |
| |
| 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 | 205 152.00 | | | 205 152.00 |
I3 DECREASES Total Financial Fixed Assets | | | 202 500.00 | |
I4 DECREASES Grand Total | | | 205 152.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 652.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 652.00 | | | 2 652.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 202 500.00 | | | 202 500.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 095.00 | 557.00 | | 2 095.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 095.00 | 557.00 | | 2 095.00 |
| |
| 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 | 29 296.00 | 29 296.00 | | 29 296.00 |
8D Social Security and Other Social Organizations | 31 138.00 | 31 138.00 | | 31 138.00 |
8K Other liabilities (including liabilities related to repo transactions) | 198 402.00 | 198 402.00 | | 198 402.00 |
UX Other trade receivables | 250 299.00 | | | 250 299.00 |
VB VAT | 25 009.00 | | | 25 009.00 |
VC Group and associates | 620 000.00 | | | 620 000.00 |
VG Loans with a maturity of up to one year at origin | 216.00 | 216.00 | | 216.00 |
VI Group and Associates | 620 000.00 | 620 000.00 | | 620 000.00 |
VM Income taxes | 11 943.00 | | | 11 943.00 |
VQ Other Taxes, Duties, and Similar Debts | 6 909.00 | 6 909.00 | | 6 909.00 |
VS Prepaid expenses | 4 219.00 | | | 4 219.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 911 470.00 | 911 470.00 | | 911 470.00 |
VW VAT | 33 542.00 | 33 542.00 | | 33 542.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 919 503.00 | 919 503.00 | | 919 503.00 |
