| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 554 000.00 | | 554 000.00 | 554 000.00 |
BX Customers and related accounts | 44 880.00 | | 44 880.00 | 44 880.00 |
BZ Other receivables | 833.00 | | 833.00 | 833.00 |
CF Cash and cash equivalents | | | | |
CH Prepaid expenses | 436.00 | | 436.00 | 436.00 |
CJ TOTAL (II) | 46 149.00 | | 46 149.00 | 46 149.00 |
CO Grand total (0 to V) | 600 149.00 | | 600 149.00 | 600 149.00 |
CU Other investments | 554 000.00 | | 554 000.00 | 554 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 492 000.00 | 492 000.00 | | 492 000.00 |
DH Retained earnings | 15 910.00 | 9 095.00 | | 15 910.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 8 284.00 | 6 815.00 | | 8 284.00 |
DL TOTAL (I) | 516 195.00 | 507 910.00 | | 516 195.00 |
DU Loans and Debts from Credit Institutions (3) | 5 091.00 | 7 385.00 | | 5 091.00 |
DV Miscellaneous Loans and Financial Debts (4) | 52 289.00 | 36 754.00 | | 52 289.00 |
DX Trade payables and related accounts | 4 728.00 | 2 400.00 | | 4 728.00 |
DY Tax and social security liabilities | 19 284.00 | 22 111.00 | | 19 284.00 |
EA Other liabilities | 2 562.00 | 4 878.00 | | 2 562.00 |
EC TOTAL (IV) | 83 954.00 | 73 529.00 | | 83 954.00 |
EE Grand total (I to V) | 600 149.00 | 581 439.00 | | 600 149.00 |
EG Accrued income and payables due within one year | 83 954.00 | 73 529.00 | | 83 954.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 5 091.00 | 7 385.00 | | 5 091.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 215 000.00 | | 215 000.00 | 215 000.00 |
FJ Net sales | 215 000.00 | | 215 000.00 | 215 000.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 215 002.00 | |
FW Other purchases and external expenses | | | 4 873.00 | |
FX Taxes, duties, and similar payments | | | 419.00 | |
FY Salaries and Wages | | | 199 362.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 204 654.00 | |
GG - OPERATING RESULT (I - II) | | | 10 347.00 | |
GR Interest and similar expenses | | | 601.00 | |
GU Total financial expenses (VI) | | | 601.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -601.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 9 746.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 462.00 | 1 203.00 | | 1 462.00 |
HL TOTAL REVENUE (I + III + V + VII) | 215 002.00 | 186 375.00 | | 215 002.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 206 718.00 | 179 560.00 | | 206 718.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 8 284.00 | 6 815.00 | | 8 284.00 |
| |
| 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 | 554 000.00 | | | 554 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 554 000.00 | |
I4 DECREASES Grand Total | | | 554 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 554 000.00 | | | 554 000.00 |
| |
| 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 | 4 728.00 | 4 728.00 | | 4 728.00 |
8D Social Security and Other Social Organizations | 6 150.00 | 6 150.00 | | 6 150.00 |
8E Income Taxes | 1 462.00 | 1 462.00 | | 1 462.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 562.00 | 2 562.00 | | 2 562.00 |
UX Other trade receivables | 44 880.00 | | | 44 880.00 |
VB VAT | 833.00 | | | 833.00 |
VH Loans with a maturity of more than one year at origin | 5 091.00 | 5 091.00 | | 5 091.00 |
VI Group and Associates | 52 289.00 | 52 289.00 | | 52 289.00 |
VQ Other Taxes, Duties, and Similar Debts | 179.00 | 179.00 | | 179.00 |
VS Prepaid expenses | 436.00 | | | 436.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 46 149.00 | 46 149.00 | | 46 149.00 |
VW VAT | 11 493.00 | 11 493.00 | | 11 493.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 83 954.00 | 83 954.00 | | 83 954.00 |
