| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 321.00 | 1 321.00 | | 1 321.00 |
BB Receivables related to investments | 100.00 | | 100.00 | 100.00 |
BJ TOTAL (I) | 61 421.00 | 1 321.00 | 60 100.00 | 61 421.00 |
BZ Other receivables | 41 009.00 | | 41 009.00 | 41 009.00 |
CF Cash and cash equivalents | 20 687.00 | | 20 687.00 | 20 687.00 |
CJ TOTAL (II) | 61 696.00 | | 61 696.00 | 61 696.00 |
CO Grand total (0 to V) | 123 117.00 | 1 321.00 | 121 796.00 | 123 117.00 |
CU Other investments | 60 000.00 | | 60 000.00 | 60 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 14 000.00 | 14 000.00 | | 14 000.00 |
DD Legal reserve (1) | 1 400.00 | 1 400.00 | | 1 400.00 |
DG Other reserves | 51 102.00 | 50 510.00 | | 51 102.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 21 412.00 | 593.00 | | 21 412.00 |
DL TOTAL (I) | 87 914.00 | 66 502.00 | | 87 914.00 |
DU Loans and Debts from Credit Institutions (3) | 20 035.00 | 30 070.00 | | 20 035.00 |
DV Miscellaneous Loans and Financial Debts (4) | 20.00 | 52.00 | | 20.00 |
DX Trade payables and related accounts | 2 143.00 | 1 541.00 | | 2 143.00 |
DY Tax and social security liabilities | 11 684.00 | 10 340.00 | | 11 684.00 |
EC TOTAL (IV) | 33 883.00 | 42 003.00 | | 33 883.00 |
EE Grand total (I to V) | 121 796.00 | 108 505.00 | | 121 796.00 |
EG Accrued income and payables due within one year | 24 194.00 | 22 021.00 | | 24 194.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 160 000.00 | | 160 000.00 | 160 000.00 |
FJ Net sales | 160 000.00 | | 160 000.00 | 160 000.00 |
FR Total operating income (I) | | | 160 000.00 | |
FW Other purchases and external expenses | | | 3 046.00 | |
FX Taxes, duties, and similar payments | | | 7 023.00 | |
FY Salaries and Wages | | | 90 432.00 | |
FZ Social Security Contributions | | | 14 519.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 149 700.00 | |
GG - OPERATING RESULT (I - II) | | | 10 300.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 12 000.00 | |
GL Other interest and similar income | | | 2.00 | |
GP Total financial income (V) | | | 12 002.00 | |
GR Interest and similar expenses | | | 890.00 | |
GU Total financial expenses (VI) | | | 890.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 11 111.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 21 412.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 172 002.00 | 171 002.00 | | 172 002.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 150 590.00 | 170 409.00 | | 150 590.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 21 412.00 | 593.00 | | 21 412.00 |
| |
| 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 | 61 421.00 | | | 61 421.00 |
I3 DECREASES Total Financial Fixed Assets | | | 60 100.00 | |
I4 DECREASES Grand Total | | | 61 421.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 321.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 321.00 | | | 1 321.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 60 100.00 | | | 60 100.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 321.00 | | | 1 321.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 321.00 | | | 1 321.00 |
| |
| 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 | 2 143.00 | 2 143.00 | | 2 143.00 |
8C Staff and Related Accounts | 3 923.00 | 3 923.00 | | 3 923.00 |
8D Social Security and Other Social Organizations | 4 218.00 | 4 218.00 | | 4 218.00 |
UL Receivables related to investments | 100.00 | | | 100.00 |
VB VAT | 385.00 | | | 385.00 |
VC Group and associates | 39 000.00 | | | 39 000.00 |
VH Loans with a maturity of more than one year at origin | 20 035.00 | 10 347.00 | 9 688.00 | 20 035.00 |
VI Group and Associates | 20.00 | 20.00 | | 20.00 |
VK Loans repaid during the year | 10 015.00 | | | 10 015.00 |
VM Income taxes | 1 624.00 | | | 1 624.00 |
VQ Other Taxes, Duties, and Similar Debts | 876.00 | 876.00 | | 876.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 41 109.00 | 41 009.00 | 100.00 | 41 109.00 |
VW VAT | 2 667.00 | 2 667.00 | | 2 667.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 33 883.00 | 24 194.00 | 9 688.00 | 33 883.00 |
