| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 903 000.00 | | 1 903 000.00 | 1 903 000.00 |
BX Customers and related accounts | 202 900.00 | | 202 900.00 | 202 900.00 |
BZ Other receivables | 1 000 586.00 | | 1 000 586.00 | 1 000 586.00 |
CF Cash and cash equivalents | 14 677.00 | | 14 677.00 | 14 677.00 |
CJ TOTAL (II) | 1 218 163.00 | | 1 218 163.00 | 1 218 163.00 |
CO Grand total (0 to V) | 3 121 163.00 | | 3 121 163.00 | 3 121 163.00 |
CU Other investments | 1 903 000.00 | | 1 903 000.00 | 1 903 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 730 000.00 | 1 730 000.00 | | 1 730 000.00 |
DD Legal reserve (1) | 53 963.00 | 8 793.00 | | 53 963.00 |
DG Other reserves | 135 703.00 | 135 703.00 | | 135 703.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 994 095.00 | 45 170.00 | | 994 095.00 |
DL TOTAL (I) | 2 913 761.00 | 1 919 666.00 | | 2 913 761.00 |
DT Other Bond Issues | | 137.00 | | |
DU Loans and Debts from Credit Institutions (3) | 53 028.00 | 38 562.00 | | 53 028.00 |
DV Miscellaneous Loans and Financial Debts (4) | 30 458.00 | 42 287.00 | | 30 458.00 |
DY Tax and social security liabilities | 123 916.00 | 52 178.00 | | 123 916.00 |
EC TOTAL (IV) | 207 402.00 | 133 163.00 | | 207 402.00 |
EE Grand total (I to V) | 3 121 163.00 | 2 052 829.00 | | 3 121 163.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 770 000.00 | | 770 000.00 | 770 000.00 |
FJ Net sales | 770 000.00 | | 770 000.00 | 770 000.00 |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 770 003.00 | |
FW Other purchases and external expenses | | | 169 972.00 | |
FX Taxes, duties, and similar payments | | | 1 589.00 | |
FY Salaries and Wages | | | 448 020.00 | |
FZ Social Security Contributions | | | 146 811.00 | |
GE Other Expenses | | | 12.00 | |
GF Total Operating Expenses (II) | | | 766 404.00 | |
GG - OPERATING RESULT (I - II) | | | 3 599.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 000 000.00 | |
GP Total financial income (V) | | | 1 000 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 000 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 003 599.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 139.00 | | |
HH Total exceptional expenses (VIII) | | 139.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -139.00 | | |
HK Income tax | 9 504.00 | 9 866.00 | | 9 504.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 770 003.00 | 580 012.00 | | 1 770 003.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 775 908.00 | 534 842.00 | | 775 908.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 994 095.00 | 45 170.00 | | 994 095.00 |
| |
| 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 | 1 903 000.00 | | | 1 903 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 903 000.00 | |
I4 DECREASES Grand Total | | | 1 903 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 903 000.00 | | | 1 903 000.00 |
| |
| 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 | 53 028.00 | 53 028.00 | | 53 028.00 |
8C Staff and Related Accounts | 8 581.00 | 8 581.00 | | 8 581.00 |
8D Social Security and Other Social Organizations | 57 201.00 | 57 201.00 | | 57 201.00 |
8E Income Taxes | 147.00 | 147.00 | | 147.00 |
UX Other trade receivables | 202 900.00 | 202 900.00 | | 202 900.00 |
VB VAT | 136.00 | 136.00 | | 136.00 |
VI Group and Associates | 30 458.00 | 30 458.00 | | 30 458.00 |
VQ Other Taxes, Duties, and Similar Debts | 261.00 | 261.00 | | 261.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 000 450.00 | 1 000 450.00 | | 1 000 450.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 203 486.00 | 1 203 486.00 | | 1 203 486.00 |
VW VAT | 57 726.00 | 57 726.00 | | 57 726.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 207 402.00 | 207 402.00 | | 207 402.00 |
| |
| 16 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 1.00 | | | 1.00 |
