| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 449 499.00 | | 449 499.00 | 449 499.00 |
BX Customers and related accounts | 117 500.00 | | 117 500.00 | 117 500.00 |
BZ Other receivables | 5 325.00 | | 5 325.00 | 5 325.00 |
CF Cash and cash equivalents | 8 848.00 | | 8 848.00 | 8 848.00 |
CJ TOTAL (II) | 131 674.00 | | 131 674.00 | 131 674.00 |
CO Grand total (0 to V) | 581 173.00 | | 581 173.00 | 581 173.00 |
CU Other investments | 449 499.00 | | 449 499.00 | 449 499.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 000.00 | | | 38 000.00 |
DD Legal reserve (1) | 3 800.00 | | | 3 800.00 |
DG Other reserves | 217 397.00 | | | 217 397.00 |
DH Retained earnings | 24 515.00 | | | 24 515.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 112 441.00 | | | 112 441.00 |
DL TOTAL (I) | 396 154.00 | | | 396 154.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 806.00 | | | 6 806.00 |
DX Trade payables and related accounts | 2 295.00 | | | 2 295.00 |
DY Tax and social security liabilities | 53 680.00 | | | 53 680.00 |
EA Other liabilities | 122 238.00 | | | 122 238.00 |
EC TOTAL (IV) | 185 019.00 | | | 185 019.00 |
EE Grand total (I to V) | 581 173.00 | | | 581 173.00 |
EG Accrued income and payables due within one year | 185 019.00 | | | 185 019.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 211 500.00 | | 211 500.00 | 211 500.00 |
FJ Net sales | 211 500.00 | | 211 500.00 | 211 500.00 |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 211 504.00 | |
FW Other purchases and external expenses | | | 9 384.00 | |
FX Taxes, duties, and similar payments | | | 2 135.00 | |
FY Salaries and Wages | | | 129 277.00 | |
FZ Social Security Contributions | | | 66 392.00 | |
GE Other Expenses | | | 9.00 | |
GF Total Operating Expenses (II) | | | 207 198.00 | |
GG - OPERATING RESULT (I - II) | | | 4 306.00 | |
GK Income from other securities and fixed asset receivables | | | 110 000.00 | |
GP Total financial income (V) | | | 110 000.00 | |
GR Interest and similar expenses | | | 1 484.00 | |
GU Total financial expenses (VI) | | | 1 484.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 108 516.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 112 821.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 380.00 | | | 380.00 |
HH Total exceptional expenses (VIII) | 380.00 | | | 380.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -380.00 | | | -380.00 |
HL TOTAL REVENUE (I + III + V + VII) | 321 504.00 | | | 321 504.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 209 062.00 | | | 209 062.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 112 441.00 | | | 112 441.00 |
| |
| 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 | 6 806.00 | 6 806.00 | | 6 806.00 |
8B Suppliers and Related Accounts | 2 295.00 | 2 295.00 | | 2 295.00 |
8K Other liabilities (including liabilities related to repo transactions) | 122 238.00 | 122 238.00 | | 122 238.00 |
VQ Other Taxes, Duties, and Similar Debts | 53 680.00 | 53 680.00 | | 53 680.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 122 825.00 | 122 825.00 | | 122 825.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 185 019.00 | 185 019.00 | | 185 019.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 4.00 | 4.00 | | 4.00 |
