| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 200 136.00 | | 200 136.00 | 200 136.00 |
BX Customers and related accounts | 56 230.00 | | 56 230.00 | 56 230.00 |
BZ Other receivables | 58.00 | | 58.00 | 58.00 |
CF Cash and cash equivalents | 12 370.00 | | 12 370.00 | 12 370.00 |
CH Prepaid expenses | 141.00 | | 141.00 | 141.00 |
CJ TOTAL (II) | 68 799.00 | | 68 799.00 | 68 799.00 |
CO Grand total (0 to V) | 268 935.00 | | 268 935.00 | 268 935.00 |
CU Other investments | 200 136.00 | | 200 136.00 | 200 136.00 |
| |
| 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 |
DG Other reserves | 33 229.00 | | | 33 229.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 41 794.00 | 33 729.00 | | 41 794.00 |
DL TOTAL (I) | 80 523.00 | 38 729.00 | | 80 523.00 |
DU Loans and Debts from Credit Institutions (3) | 73 201.00 | 87 237.00 | | 73 201.00 |
DV Miscellaneous Loans and Financial Debts (4) | 96 165.00 | 110 130.00 | | 96 165.00 |
DX Trade payables and related accounts | 151.00 | 804.00 | | 151.00 |
DY Tax and social security liabilities | 18 895.00 | 21 877.00 | | 18 895.00 |
EC TOTAL (IV) | 188 412.00 | 220 049.00 | | 188 412.00 |
EE Grand total (I to V) | 268 935.00 | 258 778.00 | | 268 935.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 161 479.00 | | 161 479.00 | 161 479.00 |
FJ Net sales | 161 479.00 | | 161 479.00 | 161 479.00 |
FQ Other income | | | 71.00 | |
FR Total operating income (I) | | | 161 550.00 | |
FW Other purchases and external expenses | | | 1 834.00 | |
FX Taxes, duties, and similar payments | | | 10 193.00 | |
FY Salaries and Wages | | | 70 000.00 | |
FZ Social Security Contributions | | | 26 877.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 108 905.00 | |
GG - OPERATING RESULT (I - II) | | | 52 644.00 | |
GK Income from other securities and fixed asset receivables | | | 6.00 | |
GR Interest and similar expenses | | | 1 480.00 | |
GU Total financial expenses (VI) | | | 1 480.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 480.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 51 164.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 9 370.00 | 6 381.00 | | 9 370.00 |
HL TOTAL REVENUE (I + III + V + VII) | 161 550.00 | 143 142.00 | | 161 550.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 119 755.00 | 109 413.00 | | 119 755.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 41 794.00 | 33 729.00 | | 41 794.00 |
| |
| 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 | 200 136.00 | | | 200 136.00 |
I3 DECREASES Total Financial Fixed Assets | 200 136.00 | | | 200 136.00 |
I4 DECREASES Grand Total | 200 136.00 | | | 200 136.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 200 136.00 | | | 200 136.00 |
NC DECREASES Transfers to advances and down payments | 8.00 | | | 8.00 |
| |
| 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 | 86 165.00 | 14 076.00 | 57 441.00 | 86 165.00 |
8B Suppliers and Related Accounts | 151.00 | 151.00 | | 151.00 |
8D Social Security and Other Social Organizations | 6 063.00 | 6 063.00 | | 6 063.00 |
8E Income Taxes | 3 094.00 | 3 094.00 | | 3 094.00 |
UX Other trade receivables | 56 230.00 | 56 230.00 | | 56 230.00 |
VB VAT | 58.00 | 58.00 | | 58.00 |
VH Loans with a maturity of more than one year at origin | 73 201.00 | 14 155.00 | 52 821.00 | 73 201.00 |
VI Group and Associates | 10 000.00 | 10 000.00 | | 10 000.00 |
VK Loans repaid during the year | 28 001.00 | | | 28 001.00 |
VQ Other Taxes, Duties, and Similar Debts | 366.00 | 366.00 | | 366.00 |
VS Prepaid expenses | 141.00 | | | 141.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 56 429.00 | 56 429.00 | | 56 429.00 |
VW VAT | 9 372.00 | 9 372.00 | | 9 372.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 188 412.00 | 57 277.00 | 115 262.00 | 188 412.00 |
