| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 1 900 000.00 | | 1 900 000.00 | 1 900 000.00 |
BJ TOTAL (I) | 1 900 000.00 | | 1 900 000.00 | 1 900 000.00 |
BX Customers and related accounts | 28 014.00 | | 28 014.00 | 28 014.00 |
BZ Other receivables | 2 036.00 | | 2 036.00 | 2 036.00 |
CF Cash and cash equivalents | 7 013.00 | | 7 013.00 | 7 013.00 |
CH Prepaid expenses | 942.00 | | 942.00 | 942.00 |
CJ TOTAL (II) | 38 005.00 | | 38 005.00 | 38 005.00 |
CO Grand total (0 to V) | 1 938 005.00 | | 1 938 005.00 | 1 938 005.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 700 000.00 | 700 000.00 | | 700 000.00 |
DD Legal reserve (1) | 70 000.00 | 70 000.00 | | 70 000.00 |
DG Other reserves | 857 035.00 | 678 323.00 | | 857 035.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 176 968.00 | 178 711.00 | | 176 968.00 |
DL TOTAL (I) | 1 804 002.00 | 1 627 035.00 | | 1 804 002.00 |
DU Loans and Debts from Credit Institutions (3) | 95 061.00 | 283 538.00 | | 95 061.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 638.00 | 3 303.00 | | 1 638.00 |
DX Trade payables and related accounts | 1 507.00 | 4 496.00 | | 1 507.00 |
DY Tax and social security liabilities | 35 796.00 | 43 676.00 | | 35 796.00 |
EC TOTAL (IV) | 134 002.00 | 335 013.00 | | 134 002.00 |
EE Grand total (I to V) | 1 938 005.00 | 1 962 048.00 | | 1 938 005.00 |
EG Accrued income and payables due within one year | 134 002.00 | 241 383.00 | | 134 002.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 103 114.00 | |
FJ Net sales | | | 103 114.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 150.00 | |
FQ Other income | | | 144 002.00 | |
FR Total operating income (I) | | | 247 266.00 | |
FW Other purchases and external expenses | | | 43 853.00 | |
FX Taxes, duties, and similar payments | | | 4 207.00 | |
FY Salaries and Wages | | | 141 009.00 | |
FZ Social Security Contributions | | | 33 968.00 | |
GC Operating Expenses - Current Assets: Provisions | | | -5.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 223 039.00 | |
GG - OPERATING RESULT (I - II) | | | 24 227.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 160 000.00 | |
GP Total financial income (V) | | | 160 000.00 | |
GR Interest and similar expenses | | | 5 521.00 | |
GU Total financial expenses (VI) | | | 5 521.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 154 479.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 178 706.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 2 310.00 | | | 2 310.00 |
HD Total exceptional income (VII) | 2 310.00 | | | 2 310.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2 310.00 | | | 2 310.00 |
HK Income tax | 4 048.00 | 3 533.00 | | 4 048.00 |
HL TOTAL REVENUE (I + III + V + VII) | 409 576.00 | 411 361.00 | | 409 576.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 232 608.00 | 232 649.00 | | 232 608.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 176 968.00 | 178 711.00 | | 176 968.00 |
| |
| 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 | 1 900 000.00 | | | 1 900 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 900 000.00 | |
I4 DECREASES Grand Total | | | 1 900 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 900 000.00 | | | 1 900 000.00 |
| |
| 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 | 1 507.00 | 1 507.00 | | 1 507.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 638.00 | 1 638.00 | | 1 638.00 |
UX Other trade receivables | 28 014.00 | 28 014.00 | | 28 014.00 |
VH Loans with a maturity of more than one year at origin | 95 061.00 | 95 061.00 | | 95 061.00 |
VK Loans repaid during the year | 185 549.00 | | | 185 549.00 |
VP Miscellaneous | 2 036.00 | 2 036.00 | | 2 036.00 |
VQ Other Taxes, Duties, and Similar Debts | 35 796.00 | 35 796.00 | | 35 796.00 |
VS Prepaid expenses | 942.00 | 942.00 | | 942.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 30 992.00 | 30 992.00 | | 30 992.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 134 002.00 | 134 002.00 | | 134 002.00 |
