| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 455.00 | 1 455.00 | | 1 455.00 |
BJ TOTAL (I) | 801 485.00 | 1 455.00 | 800 030.00 | 801 485.00 |
BX Customers and related accounts | 25 515.00 | | 25 515.00 | 25 515.00 |
BZ Other receivables | 8 474.00 | | 8 474.00 | 8 474.00 |
CF Cash and cash equivalents | 32 401.00 | | 32 401.00 | 32 401.00 |
CH Prepaid expenses | 6 360.00 | | 6 360.00 | 6 360.00 |
CJ TOTAL (II) | 72 751.00 | | 72 751.00 | 72 751.00 |
CO Grand total (0 to V) | 874 236.00 | 1 455.00 | 872 781.00 | 874 236.00 |
CU Other investments | 800 030.00 | | 800 030.00 | 800 030.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 120 000.00 | 120 000.00 | | 120 000.00 |
DD Legal reserve (1) | 12 000.00 | 9 720.00 | | 12 000.00 |
DE Statutory or contractual reserves | 240 067.00 | | | 240 067.00 |
DH Retained earnings | | 184 678.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 119 879.00 | 57 669.00 | | 119 879.00 |
DL TOTAL (I) | 491 946.00 | 372 067.00 | | 491 946.00 |
DU Loans and Debts from Credit Institutions (3) | 347 305.00 | 443 360.00 | | 347 305.00 |
DX Trade payables and related accounts | 5 365.00 | 6 846.00 | | 5 365.00 |
DY Tax and social security liabilities | 28 166.00 | 24 253.00 | | 28 166.00 |
EC TOTAL (IV) | 380 834.00 | 474 459.00 | | 380 834.00 |
EE Grand total (I to V) | 872 781.00 | 846 526.00 | | 872 781.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 288 466.00 | | 288 466.00 | 288 466.00 |
FJ Net sales | 288 466.00 | | 288 466.00 | 288 466.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 367.00 | |
FR Total operating income (I) | | | 291 833.00 | |
FW Other purchases and external expenses | | | 41 663.00 | |
FX Taxes, duties, and similar payments | | | 4 613.00 | |
FY Salaries and Wages | | | 180 893.00 | |
FZ Social Security Contributions | | | 70 691.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 425.00 | |
GE Other Expenses | | | 479.00 | |
GF Total Operating Expenses (II) | | | 298 763.00 | |
GG - OPERATING RESULT (I - II) | | | -6 931.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 140 000.00 | |
GP Total financial income (V) | | | 140 000.00 | |
GR Interest and similar expenses | | | 13 190.00 | |
GU Total financial expenses (VI) | | | 13 190.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 126 810.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 119 879.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 431 833.00 | 301 048.00 | | 431 833.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 311 953.00 | 243 379.00 | | 311 953.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 119 879.00 | 57 669.00 | | 119 879.00 |
| |
| 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 | 801 485.00 | | | 801 485.00 |
I3 DECREASES Total Financial Fixed Assets | | | 800 030.00 | |
I4 DECREASES Grand Total | | | 801 485.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 455.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 455.00 | | | 1 455.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 800 030.00 | | | 800 030.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 030.00 | 425.00 | | 1 030.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 030.00 | 425.00 | | 1 030.00 |
| |
| 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 | 5 365.00 | 5 365.00 | | 5 365.00 |
8C Staff and Related Accounts | 13 516.00 | 13 516.00 | | 13 516.00 |
8D Social Security and Other Social Organizations | 9 662.00 | 9 662.00 | | 9 662.00 |
UX Other trade receivables | 25 515.00 | 25 515.00 | | 25 515.00 |
VB VAT | 395.00 | 395.00 | | 395.00 |
VG Loans with a maturity of up to one year at origin | 252.00 | 252.00 | | 252.00 |
VH Loans with a maturity of more than one year at origin | 347 053.00 | 98 469.00 | 248 584.00 | 347 053.00 |
VK Loans repaid during the year | 95 992.00 | | | 95 992.00 |
VM Income taxes | 4 794.00 | 4 794.00 | | 4 794.00 |
VP Miscellaneous | 3 285.00 | 3 285.00 | | 3 285.00 |
VQ Other Taxes, Duties, and Similar Debts | 803.00 | 803.00 | | 803.00 |
VS Prepaid expenses | 6 360.00 | 6 360.00 | | 6 360.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 40 350.00 | 40 350.00 | | 40 350.00 |
VW VAT | 4 185.00 | 4 185.00 | | 4 185.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 380 834.00 | 132 250.00 | 248 584.00 | 380 834.00 |
