| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 180 000.00 | | 1 180 000.00 | 1 180 000.00 |
BX Customers and related accounts | 70 860.00 | | 70 860.00 | 70 860.00 |
BZ Other receivables | 167 708.00 | | 167 708.00 | 167 708.00 |
CF Cash and cash equivalents | 495 551.00 | | 495 551.00 | 495 551.00 |
CH Prepaid expenses | 1 707.00 | | 1 707.00 | 1 707.00 |
CJ TOTAL (II) | 735 825.00 | | 735 825.00 | 735 825.00 |
CO Grand total (0 to V) | 1 915 825.00 | | 1 915 825.00 | 1 915 825.00 |
CU Other investments | 1 180 000.00 | | 1 180 000.00 | 1 180 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 140 000.00 | 1 140 000.00 | | 1 140 000.00 |
DD Legal reserve (1) | 114 000.00 | 114 000.00 | | 114 000.00 |
DG Other reserves | 567 801.00 | 530 343.00 | | 567 801.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 64 315.00 | 37 458.00 | | 64 315.00 |
DL TOTAL (I) | 1 886 117.00 | 1 821 802.00 | | 1 886 117.00 |
DU Loans and Debts from Credit Institutions (3) | 103.00 | 132.00 | | 103.00 |
DX Trade payables and related accounts | 1 319.00 | 1 241.00 | | 1 319.00 |
DY Tax and social security liabilities | 28 286.00 | 49 061.00 | | 28 286.00 |
EC TOTAL (IV) | 29 708.00 | 50 434.00 | | 29 708.00 |
EE Grand total (I to V) | 1 915 825.00 | 1 872 236.00 | | 1 915 825.00 |
EG Accrued income and payables due within one year | 29 708.00 | 50 434.00 | | 29 708.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 103.00 | 132.00 | | 103.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 197 100.00 | | 197 100.00 | 197 100.00 |
FJ Net sales | 197 100.00 | | 197 100.00 | 197 100.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 197 100.00 | |
FW Other purchases and external expenses | | | 28 551.00 | |
FX Taxes, duties, and similar payments | | | 876.00 | |
FY Salaries and Wages | | | 127 469.00 | |
FZ Social Security Contributions | | | 18 022.00 | |
GE Other Expenses | | | 10.00 | |
GF Total Operating Expenses (II) | | | 174 928.00 | |
GG - OPERATING RESULT (I - II) | | | 22 172.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 75 000.00 | |
GL Other interest and similar income | | | 1 213.00 | |
GP Total financial income (V) | | | 76 213.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 76 213.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 98 385.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | 30 000.00 | 25 000.00 | | 30 000.00 |
HH Total exceptional expenses (VIII) | 30 000.00 | 25 000.00 | | 30 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -30 000.00 | -25 000.00 | | -30 000.00 |
HK Income tax | 4 070.00 | 2 640.00 | | 4 070.00 |
HL TOTAL REVENUE (I + III + V + VII) | 273 314.00 | 245 538.00 | | 273 314.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 208 998.00 | 208 079.00 | | 208 998.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 64 315.00 | 37 458.00 | | 64 315.00 |
| |
| 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 | 1 180 000.00 | | | 1 180 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 180 000.00 | |
I4 DECREASES Grand Total | | | 1 180 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 180 000.00 | | | 1 180 000.00 |
| |
| 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 | 1 319.00 | 1 319.00 | | 1 319.00 |
8C Staff and Related Accounts | 7 914.00 | 7 914.00 | | 7 914.00 |
8D Social Security and Other Social Organizations | 5 145.00 | 5 145.00 | | 5 145.00 |
8E Income Taxes | 3 126.00 | 3 126.00 | | 3 126.00 |
VH Loans with a maturity of more than one year at origin | 103.00 | 103.00 | | 103.00 |
VQ Other Taxes, Duties, and Similar Debts | 290.00 | 290.00 | | 290.00 |
VW VAT | 11 810.00 | 11 810.00 | | 11 810.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 29 707.00 | 29 707.00 | | 29 707.00 |
