| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 689.00 | 1 689.00 | | 1 689.00 |
AV Fixed assets in progress | 14 861.00 | | 14 861.00 | 14 861.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 261 060.00 | 1 689.00 | 259 370.00 | 261 060.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 4 094.00 | | 4 094.00 | 4 094.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | 4 094.00 | | 4 094.00 | 4 094.00 |
CO Grand total (0 to V) | 265 153.00 | 1 689.00 | 263 464.00 | 265 153.00 |
CU Other investments | 244 494.00 | | 244 494.00 | 244 494.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 167 795.00 | 156 867.00 | | 167 795.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 16 977.00 | 10 927.00 | | 16 977.00 |
DK Regulated provisions | 1 800.00 | 1 800.00 | | 1 800.00 |
DL TOTAL (I) | 195 372.00 | 178 395.00 | | 195 372.00 |
DU Loans and Debts from Credit Institutions (3) | 20 876.00 | 27 400.00 | | 20 876.00 |
DV Miscellaneous Loans and Financial Debts (4) | 112.00 | 5 366.00 | | 112.00 |
DX Trade payables and related accounts | 1 944.00 | 3 335.00 | | 1 944.00 |
DY Tax and social security liabilities | 44 171.00 | 32 650.00 | | 44 171.00 |
EA Other liabilities | 990.00 | | | 990.00 |
EC TOTAL (IV) | 68 092.00 | 68 750.00 | | 68 092.00 |
EE Grand total (I to V) | 263 464.00 | 247 145.00 | | 263 464.00 |
EG Accrued income and payables due within one year | 7 258.00 | 55 133.00 | | 7 258.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 1 523.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 115 089.00 | | 115 089.00 | 115 089.00 |
FJ Net sales | 115 089.00 | | 115 089.00 | 115 089.00 |
FR Total operating income (I) | | | 115 089.00 | |
FW Other purchases and external expenses | | | 6 809.00 | |
FX Taxes, duties, and similar payments | | | 445.00 | |
FY Salaries and Wages | | | 84 817.00 | |
GF Total Operating Expenses (II) | | | 92 071.00 | |
GG - OPERATING RESULT (I - II) | | | 23 018.00 | |
GR Interest and similar expenses | | | 2 126.00 | |
GU Total financial expenses (VI) | | | 2 126.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 126.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 20 891.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1.00 | | | 1.00 |
HE Exceptional expenses on management operations | 780.00 | 1 021.00 | | 780.00 |
HH Total exceptional expenses (VIII) | 780.00 | 1 021.00 | | 780.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -780.00 | -1 021.00 | | -780.00 |
HK Income tax | 3 134.00 | 2 109.00 | | 3 134.00 |
HL TOTAL REVENUE (I + III + V + VII) | 115 089.00 | 100 735.00 | | 115 089.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 98 112.00 | 89 808.00 | | 98 112.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 16 977.00 | 10 927.00 | | 16 977.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1.00 | | | 1.00 |
I3 DECREASES Total Financial Fixed Assets | 244 509.00 | | | 244 509.00 |
IY DECREASES Total Tangible Fixed Assets | -14 861.00 | 16 550.00 | | -14 861.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 689.00 | | | 1 689.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 244 509.00 | | | 244 509.00 |
MY DECREASES Transfers to tangible fixed assets in progress | -14 861.00 | | | -14 861.00 |
| |
| 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 | 1 944.00 | 1 944.00 | | 1 944.00 |
8D Social Security and Other Social Organizations | 34 267.00 | 34 267.00 | | 34 267.00 |
8E Income Taxes | 3 134.00 | 3 134.00 | | 3 134.00 |
VB VAT | 4 094.00 | 4 094.00 | | 4 094.00 |
VG Loans with a maturity of up to one year at origin | 7 258.00 | 7 258.00 | | 7 258.00 |
VH Loans with a maturity of more than one year at origin | 13 617.00 | 12 557.00 | 1 060.00 | 13 617.00 |
VI Group and Associates | 112.00 | 112.00 | | 112.00 |
VK Loans repaid during the year | 12 260.00 | | | 12 260.00 |
VQ Other Taxes, Duties, and Similar Debts | 445.00 | 445.00 | | 445.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 094.00 | 4 094.00 | | 4 094.00 |
VW VAT | 6 325.00 | 6 325.00 | | 6 325.00 |
